[GUH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 20.24%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 204,924 127,261 53,167 292,710 231,746 133,399 63,149 119.03%
PBT 40,873 25,185 4,709 32,036 27,834 2,280 2,198 600.64%
Tax -3,269 -1,748 -369 -7,355 -7,307 -1,470 -847 145.84%
NP 37,604 23,437 4,340 24,681 20,527 810 1,351 816.58%
-
NP to SH 37,604 23,437 4,340 24,681 20,527 810 1,351 816.58%
-
Tax Rate 8.00% 6.94% 7.84% 22.96% 26.25% 64.47% 38.54% -
Total Cost 167,320 103,824 48,827 268,029 211,219 132,589 61,798 94.14%
-
Net Worth 378,681 365,427 348,104 344,386 339,041 319,371 316,786 12.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,806 9,022 - 6,887 6,919 6,942 - -
Div Payout % 23.42% 38.50% - 27.91% 33.71% 857.14% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 378,681 365,427 348,104 344,386 339,041 319,371 316,786 12.62%
NOSH 220,163 225,572 226,041 229,590 230,640 231,428 232,931 -3.68%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.35% 18.42% 8.16% 8.43% 8.86% 0.61% 2.14% -
ROE 9.93% 6.41% 1.25% 7.17% 6.05% 0.25% 0.43% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 93.08 56.42 23.52 127.49 100.48 57.64 27.11 127.41%
EPS 17.08 10.39 1.92 10.75 8.90 0.35 0.58 851.65%
DPS 4.00 4.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.72 1.62 1.54 1.50 1.47 1.38 1.36 16.93%
Adjusted Per Share Value based on latest NOSH - 225,760
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 72.65 45.12 18.85 103.77 82.16 47.29 22.39 119.01%
EPS 13.33 8.31 1.54 8.75 7.28 0.29 0.48 815.19%
DPS 3.12 3.20 0.00 2.44 2.45 2.46 0.00 -
NAPS 1.3425 1.2955 1.2341 1.2209 1.202 1.1323 1.1231 12.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.62 0.44 0.43 0.55 0.60 0.70 -
P/RPS 0.95 1.10 1.87 0.34 0.55 1.04 2.58 -48.59%
P/EPS 5.15 5.97 22.92 4.00 6.18 171.43 120.69 -87.76%
EY 19.41 16.76 4.36 25.00 16.18 0.58 0.83 716.20%
DY 4.55 6.45 0.00 6.98 5.45 5.00 0.00 -
P/NAPS 0.51 0.38 0.29 0.29 0.37 0.43 0.51 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 20/05/08 -
Price 0.83 0.99 0.51 0.45 0.45 0.52 0.64 -
P/RPS 0.89 1.75 2.17 0.35 0.45 0.90 2.36 -47.77%
P/EPS 4.86 9.53 26.56 4.19 5.06 148.57 110.34 -87.50%
EY 20.58 10.49 3.76 23.89 19.78 0.67 0.91 698.20%
DY 4.82 4.04 0.00 6.67 6.67 5.77 0.00 -
P/NAPS 0.48 0.61 0.33 0.30 0.31 0.38 0.47 1.41%

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