[GUH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 296.86%
YoY- 306.85%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 290,818 282,445 277,038 274,252 276,875 275,415 270,676 4.89%
PBT 36,637 28,906 23,546 21,533 8,197 4,948 2,452 505.64%
Tax -2,634 -1,695 -891 -956 -3,012 -2,142 -1,485 46.47%
NP 34,003 27,211 22,655 20,577 5,185 2,806 967 970.99%
-
NP to SH 34,003 27,211 22,655 20,577 5,185 2,806 967 970.99%
-
Tax Rate 7.19% 5.86% 3.78% 4.44% 36.75% 43.29% 60.56% -
Total Cost 256,815 255,234 254,383 253,675 271,690 272,609 269,709 -3.21%
-
Net Worth 322,057 313,004 307,953 306,209 297,832 298,076 292,936 6.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,195 7,509 7,509 3,754 3,754 - - -
Div Payout % 18.22% 27.60% 33.15% 18.24% 72.40% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 322,057 313,004 307,953 306,209 297,832 298,076 292,936 6.51%
NOSH 243,982 250,403 250,368 250,991 250,279 250,484 250,373 -1.70%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.69% 9.63% 8.18% 7.50% 1.87% 1.02% 0.36% -
ROE 10.56% 8.69% 7.36% 6.72% 1.74% 0.94% 0.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 119.20 112.80 110.65 109.27 110.63 109.95 108.11 6.72%
EPS 13.94 10.87 9.05 8.20 2.07 1.12 0.39 982.73%
DPS 2.54 3.00 3.00 1.50 1.50 0.00 0.00 -
NAPS 1.32 1.25 1.23 1.22 1.19 1.19 1.17 8.36%
Adjusted Per Share Value based on latest NOSH - 250,991
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.10 100.13 98.22 97.23 98.16 97.64 95.96 4.89%
EPS 12.05 9.65 8.03 7.30 1.84 0.99 0.34 976.62%
DPS 2.20 2.66 2.66 1.33 1.33 0.00 0.00 -
NAPS 1.1418 1.1097 1.0918 1.0856 1.0559 1.0568 1.0385 6.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.66 0.51 0.37 0.35 0.31 0.23 -
P/RPS 0.71 0.59 0.46 0.34 0.32 0.28 0.21 125.09%
P/EPS 6.10 6.07 5.64 4.51 16.89 27.67 59.55 -78.07%
EY 16.40 16.46 17.74 22.16 5.92 3.61 1.68 356.12%
DY 2.99 4.55 5.88 4.05 4.29 0.00 0.00 -
P/NAPS 0.64 0.53 0.41 0.30 0.29 0.26 0.20 116.99%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 21/08/07 28/05/07 12/02/07 15/11/06 15/08/06 30/05/06 -
Price 0.84 0.65 0.53 0.41 0.38 0.44 0.31 -
P/RPS 0.70 0.58 0.48 0.38 0.34 0.40 0.29 79.84%
P/EPS 6.03 5.98 5.86 5.00 18.34 39.28 80.26 -82.16%
EY 16.59 16.72 17.07 20.00 5.45 2.55 1.25 459.68%
DY 3.02 4.62 5.66 3.66 3.95 0.00 0.00 -
P/NAPS 0.64 0.52 0.43 0.34 0.32 0.37 0.26 82.20%

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