[GUH] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.08%
YoY- -9.63%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 83,614 75,604 78,777 76,691 80,015 82,351 70,215 12.33%
PBT 11,369 10,047 11,827 13,178 10,821 11,235 14,664 -15.59%
Tax -1,861 -2,497 -2,312 -1,630 -1,041 -1,457 -1,998 -4.62%
NP 9,508 7,550 9,515 11,548 9,780 9,778 12,666 -17.38%
-
NP to SH 9,508 7,550 9,515 11,548 9,780 9,778 12,666 -17.38%
-
Tax Rate 16.37% 24.85% 19.55% 12.37% 9.62% 12.97% 13.63% -
Total Cost 74,106 68,054 69,262 65,143 70,235 72,573 57,549 18.34%
-
Net Worth 402,556 407,146 396,458 392,911 383,925 385,439 375,514 4.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 11,858 - - - 11,157 - -
Div Payout % - 157.07% - - - 114.11% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 402,556 407,146 396,458 392,911 383,925 385,439 375,514 4.74%
NOSH 191,693 197,643 198,229 199,447 202,066 202,863 202,980 -3.73%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.37% 9.99% 12.08% 15.06% 12.22% 11.87% 18.04% -
ROE 2.36% 1.85% 2.40% 2.94% 2.55% 2.54% 3.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.62 38.25 39.74 38.45 39.60 40.59 34.59 16.70%
EPS 4.96 3.82 4.80 5.79 4.84 4.82 6.24 -14.17%
DPS 0.00 6.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 2.10 2.06 2.00 1.97 1.90 1.90 1.85 8.80%
Adjusted Per Share Value based on latest NOSH - 199,447
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.64 26.80 27.93 27.19 28.37 29.20 24.89 12.33%
EPS 3.37 2.68 3.37 4.09 3.47 3.47 4.49 -17.39%
DPS 0.00 4.20 0.00 0.00 0.00 3.96 0.00 -
NAPS 1.4272 1.4434 1.4055 1.393 1.3611 1.3665 1.3313 4.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.18 1.17 1.17 1.16 1.10 1.20 -
P/RPS 2.38 3.08 2.94 3.04 2.93 2.71 3.47 -22.20%
P/EPS 20.97 30.89 24.37 20.21 23.97 22.82 19.23 5.93%
EY 4.77 3.24 4.10 4.95 4.17 4.38 5.20 -5.58%
DY 0.00 5.08 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.50 0.57 0.59 0.59 0.61 0.58 0.65 -16.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 19/05/10 -
Price 1.19 1.22 1.28 1.22 1.16 1.15 1.16 -
P/RPS 2.73 3.19 3.22 3.17 2.93 2.83 3.35 -12.74%
P/EPS 23.99 31.94 26.67 21.07 23.97 23.86 18.59 18.51%
EY 4.17 3.13 3.75 4.75 4.17 4.19 5.38 -15.60%
DY 0.00 4.92 0.00 0.00 0.00 4.78 0.00 -
P/NAPS 0.57 0.59 0.64 0.62 0.61 0.61 0.63 -6.44%

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