[GUH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 43.58%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 154,381 78,777 309,272 232,581 152,566 70,215 272,769 -31.64%
PBT 21,874 11,827 49,898 36,720 25,899 14,664 53,471 -44.98%
Tax -4,809 -2,312 -6,126 -4,496 -3,455 -1,998 -3,089 34.43%
NP 17,065 9,515 43,772 32,224 22,444 12,666 50,382 -51.50%
-
NP to SH 17,065 9,515 43,772 32,224 22,444 12,666 50,382 -51.50%
-
Tax Rate 21.99% 19.55% 12.28% 12.24% 13.34% 13.63% 5.78% -
Total Cost 137,316 69,262 265,500 200,357 130,122 57,549 222,387 -27.55%
-
Net Worth 408,291 396,458 397,743 385,066 385,914 375,514 388,550 3.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 11,891 - 11,104 11,146 11,171 - 8,634 23.85%
Div Payout % 69.69% - 25.37% 34.59% 49.77% - 17.14% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 408,291 396,458 397,743 385,066 385,914 375,514 388,550 3.36%
NOSH 198,199 198,229 201,900 202,666 203,113 202,980 215,861 -5.54%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.05% 12.08% 14.15% 13.85% 14.71% 18.04% 18.47% -
ROE 4.18% 2.40% 11.01% 8.37% 5.82% 3.37% 12.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 77.89 39.74 153.18 114.76 75.11 34.59 126.36 -27.63%
EPS 8.61 4.80 21.68 15.90 11.05 6.24 23.34 -48.65%
DPS 6.00 0.00 5.50 5.50 5.50 0.00 4.00 31.13%
NAPS 2.06 2.00 1.97 1.90 1.90 1.85 1.80 9.43%
Adjusted Per Share Value based on latest NOSH - 202,066
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.73 27.93 109.64 82.46 54.09 24.89 96.70 -31.64%
EPS 6.05 3.37 15.52 11.42 7.96 4.49 17.86 -51.50%
DPS 4.22 0.00 3.94 3.95 3.96 0.00 3.06 23.96%
NAPS 1.4475 1.4055 1.4101 1.3652 1.3682 1.3313 1.3775 3.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.18 1.17 1.17 1.16 1.10 1.20 0.91 -
P/RPS 1.51 2.94 0.76 1.01 1.46 3.47 0.72 64.06%
P/EPS 13.70 24.37 5.40 7.30 9.95 19.23 3.90 131.61%
EY 7.30 4.10 18.53 13.71 10.05 5.20 25.65 -56.83%
DY 5.08 0.00 4.70 4.74 5.00 0.00 4.40 10.08%
P/NAPS 0.57 0.59 0.59 0.61 0.58 0.65 0.51 7.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 19/05/10 23/02/10 -
Price 1.22 1.28 1.22 1.16 1.15 1.16 1.01 -
P/RPS 1.57 3.22 0.80 1.01 1.53 3.35 0.80 56.94%
P/EPS 14.17 26.67 5.63 7.30 10.41 18.59 4.33 120.90%
EY 7.06 3.75 17.77 13.71 9.61 5.38 23.11 -54.73%
DY 4.92 0.00 4.51 4.74 4.78 0.00 3.96 15.61%
P/NAPS 0.59 0.64 0.62 0.61 0.61 0.63 0.56 3.55%

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