[GUH] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.96%
YoY- 83.19%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 305,132 280,860 272,769 273,232 254,522 212,668 292,710 2.81%
PBT 51,798 58,656 53,471 54,497 50,370 18,836 32,036 37.87%
Tax -6,910 -7,992 -3,089 -4,358 -3,496 -1,476 -7,355 -4.08%
NP 44,888 50,664 50,382 50,138 46,874 17,360 24,681 49.16%
-
NP to SH 44,888 50,664 50,382 50,138 46,874 17,360 24,681 49.16%
-
Tax Rate 13.34% 13.63% 5.78% 8.00% 6.94% 7.84% 22.96% -
Total Cost 260,244 230,196 222,387 223,093 207,648 195,308 268,029 -1.95%
-
Net Worth 385,914 375,514 388,550 378,681 365,427 348,104 344,386 7.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,342 - 8,634 11,742 18,045 - 6,887 119.61%
Div Payout % 49.77% - 17.14% 23.42% 38.50% - 27.91% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 385,914 375,514 388,550 378,681 365,427 348,104 344,386 7.90%
NOSH 203,113 202,980 215,861 220,163 225,572 226,041 229,590 -7.86%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.71% 18.04% 18.47% 18.35% 18.42% 8.16% 8.43% -
ROE 11.63% 13.49% 12.97% 13.24% 12.83% 4.99% 7.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 150.23 138.37 126.36 124.10 112.83 94.08 127.49 11.59%
EPS 22.10 24.96 23.34 22.77 20.78 7.68 10.75 61.89%
DPS 11.00 0.00 4.00 5.33 8.00 0.00 3.00 138.34%
NAPS 1.90 1.85 1.80 1.72 1.62 1.54 1.50 17.11%
Adjusted Per Share Value based on latest NOSH - 209,261
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 108.18 99.57 96.70 96.87 90.23 75.40 103.77 2.82%
EPS 15.91 17.96 17.86 17.78 16.62 6.15 8.75 49.13%
DPS 7.92 0.00 3.06 4.16 6.40 0.00 2.44 119.69%
NAPS 1.3682 1.3313 1.3775 1.3425 1.2955 1.2341 1.2209 7.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.10 1.20 0.91 0.88 0.62 0.44 0.43 -
P/RPS 0.73 0.87 0.72 0.71 0.55 0.47 0.34 66.66%
P/EPS 4.98 4.81 3.90 3.86 2.98 5.73 4.00 15.77%
EY 20.09 20.80 25.65 25.88 33.52 17.45 25.00 -13.59%
DY 10.00 0.00 4.40 6.06 12.90 0.00 6.98 27.16%
P/NAPS 0.58 0.65 0.51 0.51 0.38 0.29 0.29 58.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 27/05/09 18/02/09 -
Price 1.15 1.16 1.01 0.83 0.99 0.51 0.45 -
P/RPS 0.77 0.84 0.80 0.67 0.88 0.54 0.35 69.39%
P/EPS 5.20 4.65 4.33 3.64 4.76 6.64 4.19 15.53%
EY 19.22 21.52 23.11 27.44 20.99 15.06 23.89 -13.53%
DY 9.57 0.00 3.96 6.43 8.08 0.00 6.67 27.29%
P/NAPS 0.61 0.63 0.56 0.48 0.61 0.33 0.30 60.70%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment