[GUH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.95%
YoY- 306.85%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 295,145 276,842 266,216 274,252 273,057 260,456 255,072 10.20%
PBT 38,329 30,864 23,036 21,533 18,190 16,118 14,984 86.93%
Tax -4,470 -2,620 -1,304 -956 -2,233 -1,142 -1,564 101.26%
NP 33,858 28,244 21,732 20,577 15,957 14,976 13,420 85.22%
-
NP to SH 33,858 28,244 21,732 20,577 15,957 14,976 13,420 85.22%
-
Tax Rate 11.66% 8.49% 5.66% 4.44% 12.28% 7.09% 10.44% -
Total Cost 261,286 248,598 244,484 253,675 257,100 245,480 241,652 5.34%
-
Net Worth 327,985 313,543 307,953 305,772 298,572 298,017 292,936 7.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,282 7,525 15,022 3,759 5,018 - - -
Div Payout % 24.46% 26.64% 69.12% 18.27% 31.45% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 327,985 313,543 307,953 305,772 298,572 298,017 292,936 7.81%
NOSH 248,473 250,834 250,368 250,633 250,901 250,434 250,373 -0.50%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.47% 10.20% 8.16% 7.50% 5.84% 5.75% 5.26% -
ROE 10.32% 9.01% 7.06% 6.73% 5.34% 5.03% 4.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 118.78 110.37 106.33 109.42 108.83 104.00 101.88 10.76%
EPS 13.63 11.26 8.68 8.21 6.36 5.98 5.36 86.19%
DPS 3.33 3.00 6.00 1.50 2.00 0.00 0.00 -
NAPS 1.32 1.25 1.23 1.22 1.19 1.19 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 250,991
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.64 98.15 94.38 97.23 96.81 92.34 90.43 10.20%
EPS 12.00 10.01 7.70 7.30 5.66 5.31 4.76 85.12%
DPS 2.94 2.67 5.33 1.33 1.78 0.00 0.00 -
NAPS 1.1628 1.1116 1.0918 1.084 1.0585 1.0565 1.0385 7.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.66 0.51 0.37 0.35 0.31 0.23 -
P/RPS 0.72 0.60 0.48 0.34 0.32 0.30 0.23 113.84%
P/EPS 6.24 5.86 5.88 4.51 5.50 5.18 4.29 28.34%
EY 16.03 17.06 17.02 22.19 18.17 19.29 23.30 -22.04%
DY 3.92 4.55 11.76 4.05 5.71 0.00 0.00 -
P/NAPS 0.64 0.53 0.41 0.30 0.29 0.26 0.20 116.99%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 28/05/07 12/02/07 15/11/06 15/08/06 30/05/06 -
Price 0.84 0.65 0.53 0.41 0.38 0.44 0.31 -
P/RPS 0.71 0.59 0.50 0.37 0.35 0.42 0.30 77.49%
P/EPS 6.16 5.77 6.11 4.99 5.97 7.36 5.78 4.33%
EY 16.22 17.32 16.38 20.02 16.74 13.59 17.29 -4.16%
DY 3.97 4.62 11.32 3.66 5.26 0.00 0.00 -
P/NAPS 0.64 0.52 0.43 0.34 0.32 0.37 0.26 82.20%

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