[GUH] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.12%
YoY- 47.89%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 308,994 266,798 252,596 298,137 295,145 276,842 266,216 10.41%
PBT 37,112 4,560 8,792 35,451 38,329 30,864 23,036 37.30%
Tax -9,742 -2,940 -3,388 -5,020 -4,470 -2,620 -1,304 280.76%
NP 27,369 1,620 5,404 30,431 33,858 28,244 21,732 16.57%
-
NP to SH 27,369 1,620 5,404 30,431 33,858 28,244 21,732 16.57%
-
Tax Rate 26.25% 64.47% 38.54% 14.16% 11.66% 8.49% 5.66% -
Total Cost 281,625 265,178 247,192 267,706 261,286 248,598 244,484 9.85%
-
Net Worth 339,041 319,371 316,786 333,490 327,985 313,543 307,953 6.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,225 13,885 - 6,130 8,282 7,525 15,022 -27.68%
Div Payout % 33.71% 857.14% - 20.15% 24.46% 26.64% 69.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 339,041 319,371 316,786 333,490 327,985 313,543 307,953 6.60%
NOSH 230,640 231,428 232,931 245,213 248,473 250,834 250,368 -5.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.86% 0.61% 2.14% 10.21% 11.47% 10.20% 8.16% -
ROE 8.07% 0.51% 1.71% 9.13% 10.32% 9.01% 7.06% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 133.97 115.28 108.44 121.58 118.78 110.37 106.33 16.60%
EPS 11.87 0.70 2.32 12.41 13.63 11.26 8.68 23.13%
DPS 4.00 6.00 0.00 2.50 3.33 3.00 6.00 -23.62%
NAPS 1.47 1.38 1.36 1.36 1.32 1.25 1.23 12.58%
Adjusted Per Share Value based on latest NOSH - 235,373
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 109.55 94.59 89.55 105.70 104.64 98.15 94.38 10.41%
EPS 9.70 0.57 1.92 10.79 12.00 10.01 7.70 16.59%
DPS 3.27 4.92 0.00 2.17 2.94 2.67 5.33 -27.73%
NAPS 1.202 1.1323 1.1231 1.1823 1.1628 1.1116 1.0918 6.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.60 0.70 0.80 0.85 0.66 0.51 -
P/RPS 0.41 0.52 0.65 0.66 0.72 0.60 0.48 -9.94%
P/EPS 4.63 85.71 30.17 6.45 6.24 5.86 5.88 -14.69%
EY 21.58 1.17 3.31 15.51 16.03 17.06 17.02 17.09%
DY 7.27 10.00 0.00 3.13 3.92 4.55 11.76 -27.36%
P/NAPS 0.37 0.43 0.51 0.59 0.64 0.53 0.41 -6.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 20/05/08 25/02/08 19/11/07 21/08/07 28/05/07 -
Price 0.45 0.52 0.64 0.66 0.84 0.65 0.53 -
P/RPS 0.34 0.45 0.59 0.54 0.71 0.59 0.50 -22.61%
P/EPS 3.79 74.29 27.59 5.32 6.16 5.77 6.11 -27.20%
EY 26.37 1.35 3.63 18.80 16.22 17.32 16.38 37.24%
DY 8.89 11.54 0.00 3.79 3.97 4.62 11.32 -14.84%
P/NAPS 0.31 0.38 0.47 0.49 0.64 0.52 0.43 -19.55%

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