[GUH] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.55%
YoY- 478.14%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 273,232 308,994 295,145 273,057 254,893 220,668 210,720 4.42%
PBT 54,497 37,112 38,329 18,190 -4,228 -19,828 7,565 38.93%
Tax -4,358 -9,742 -4,470 -2,233 8 -2,038 -3,806 2.28%
NP 50,138 27,369 33,858 15,957 -4,220 -21,866 3,758 53.94%
-
NP to SH 50,138 27,369 33,858 15,957 -4,220 -21,866 3,758 53.94%
-
Tax Rate 8.00% 26.25% 11.66% 12.28% - - 50.31% -
Total Cost 223,093 281,625 261,286 257,100 259,113 242,534 206,961 1.25%
-
Net Worth 378,681 339,041 327,985 298,572 298,916 293,394 342,307 1.69%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,742 9,225 8,282 5,018 - - 6,711 9.76%
Div Payout % 23.42% 33.71% 24.46% 31.45% - - 178.57% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 378,681 339,041 327,985 298,572 298,916 293,394 342,307 1.69%
NOSH 220,163 230,640 248,473 250,901 251,190 250,764 251,696 -2.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 18.35% 8.86% 11.47% 5.84% -1.66% -9.91% 1.78% -
ROE 13.24% 8.07% 10.32% 5.34% -1.41% -7.45% 1.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 124.10 133.97 118.78 108.83 101.47 88.00 83.72 6.77%
EPS 22.77 11.87 13.63 6.36 -1.68 8.72 1.49 57.46%
DPS 5.33 4.00 3.33 2.00 0.00 0.00 2.67 12.19%
NAPS 1.72 1.47 1.32 1.19 1.19 1.17 1.36 3.98%
Adjusted Per Share Value based on latest NOSH - 250,279
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 96.87 109.55 104.64 96.81 90.37 78.23 74.71 4.42%
EPS 17.78 9.70 12.00 5.66 -1.50 -7.75 1.33 53.99%
DPS 4.16 3.27 2.94 1.78 0.00 0.00 2.38 9.74%
NAPS 1.3425 1.202 1.1628 1.0585 1.0597 1.0402 1.2136 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.88 0.55 0.85 0.35 0.25 0.56 0.68 -
P/RPS 0.71 0.41 0.72 0.32 0.25 0.64 0.81 -2.17%
P/EPS 3.86 4.63 6.24 5.50 -14.88 -6.42 45.54 -33.69%
EY 25.88 21.58 16.03 18.17 -6.72 -15.57 2.20 50.75%
DY 6.06 7.27 3.92 5.71 0.00 0.00 3.92 7.52%
P/NAPS 0.51 0.37 0.64 0.29 0.21 0.48 0.50 0.33%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 19/11/08 19/11/07 15/11/06 22/11/05 26/11/04 21/11/03 -
Price 0.83 0.45 0.84 0.38 0.22 0.59 0.69 -
P/RPS 0.67 0.34 0.71 0.35 0.22 0.67 0.82 -3.30%
P/EPS 3.64 3.79 6.16 5.97 -13.10 -6.77 46.21 -34.50%
EY 27.44 26.37 16.22 16.74 -7.64 -14.78 2.16 52.69%
DY 6.43 8.89 3.97 5.26 0.00 0.00 3.86 8.86%
P/NAPS 0.48 0.31 0.64 0.32 0.18 0.50 0.51 -1.00%

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