[GUH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.49%
YoY- 104.13%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 310,108 305,132 280,860 272,769 273,232 254,522 212,668 28.56%
PBT 48,960 51,798 58,656 53,471 54,497 50,370 18,836 88.93%
Tax -5,994 -6,910 -7,992 -3,089 -4,358 -3,496 -1,476 154.32%
NP 42,965 44,888 50,664 50,382 50,138 46,874 17,360 82.86%
-
NP to SH 42,965 44,888 50,664 50,382 50,138 46,874 17,360 82.86%
-
Tax Rate 12.24% 13.34% 13.63% 5.78% 8.00% 6.94% 7.84% -
Total Cost 267,142 260,244 230,196 222,387 223,093 207,648 195,308 23.19%
-
Net Worth 385,066 385,914 375,514 388,550 378,681 365,427 348,104 6.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,862 22,342 - 8,634 11,742 18,045 - -
Div Payout % 34.59% 49.77% - 17.14% 23.42% 38.50% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 385,066 385,914 375,514 388,550 378,681 365,427 348,104 6.95%
NOSH 202,666 203,113 202,980 215,861 220,163 225,572 226,041 -7.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.85% 14.71% 18.04% 18.47% 18.35% 18.42% 8.16% -
ROE 11.16% 11.63% 13.49% 12.97% 13.24% 12.83% 4.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.01 150.23 138.37 126.36 124.10 112.83 94.08 38.25%
EPS 21.20 22.10 24.96 23.34 22.77 20.78 7.68 96.65%
DPS 7.33 11.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 1.90 1.90 1.85 1.80 1.72 1.62 1.54 15.01%
Adjusted Per Share Value based on latest NOSH - 203,147
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.94 108.18 99.57 96.70 96.87 90.23 75.40 28.55%
EPS 15.23 15.91 17.96 17.86 17.78 16.62 6.15 82.94%
DPS 5.27 7.92 0.00 3.06 4.16 6.40 0.00 -
NAPS 1.3652 1.3682 1.3313 1.3775 1.3425 1.2955 1.2341 6.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.10 1.20 0.91 0.88 0.62 0.44 -
P/RPS 0.76 0.73 0.87 0.72 0.71 0.55 0.47 37.72%
P/EPS 5.47 4.98 4.81 3.90 3.86 2.98 5.73 -3.04%
EY 18.28 20.09 20.80 25.65 25.88 33.52 17.45 3.14%
DY 6.32 10.00 0.00 4.40 6.06 12.90 0.00 -
P/NAPS 0.61 0.58 0.65 0.51 0.51 0.38 0.29 64.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 27/05/09 -
Price 1.16 1.15 1.16 1.01 0.83 0.99 0.51 -
P/RPS 0.76 0.77 0.84 0.80 0.67 0.88 0.54 25.56%
P/EPS 5.47 5.20 4.65 4.33 3.64 4.76 6.64 -12.11%
EY 18.28 19.22 21.52 23.11 27.44 20.99 15.06 13.77%
DY 6.32 9.57 0.00 3.96 6.43 8.08 0.00 -
P/NAPS 0.61 0.61 0.63 0.56 0.48 0.61 0.33 50.56%

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