[GUH] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

19-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 19.88%

YoY- 112.18%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	310,108	273,232	308,994	295,145	273,057	254,893	220,668	5.83%
YoY %	13.50%	-11.57%	4.69%	8.09%	7.13%	15.51%	-	-
Horiz. %	140.53%	123.82%	140.03%	133.75%	123.74%	115.51%	100.00%	-
PBT	48,960	54,497	37,112	38,329	18,190	-4,228	-19,828	-
YoY %	-10.16%	46.84%	-3.18%	110.71%	530.23%	78.68%	-	-
Horiz. %	-246.92%	-274.85%	-187.17%	-193.31%	-91.74%	21.32%	100.00%	-
Tax	-5,994	-4,358	-9,742	-4,470	-2,233	8	-2,038	19.68%
YoY %	-37.54%	55.27%	-117.94%	-100.18%	-28,012.50%	100.39%	-	-
Horiz. %	294.11%	213.84%	478.02%	219.33%	109.57%	-0.39%	100.00%	-
NP	42,965	50,138	27,369	33,858	15,957	-4,220	-21,866	-
YoY %	-14.31%	83.19%	-19.17%	112.18%	478.13%	80.70%	-	-
Horiz. %	-196.49%	-229.30%	-125.17%	-154.84%	-72.98%	19.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,965	50,138	27,369	33,858	15,957	-4,220	-21,866	-
YoY %	-14.31%	83.19%	-19.17%	112.18%	478.13%	80.70%	-	-
Horiz. %	-196.49%	-229.30%	-125.17%	-154.84%	-72.98%	19.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.24%	8.00%	26.25%	11.66%	12.28%	-	-	-
YoY %	53.00%	-69.52%	125.13%	-5.05%	0.00%	-	-	-
Horiz. %	99.67%	65.15%	213.76%	94.95%	100.00%	-	-	-
Total Cost	267,142	223,093	281,625	261,286	257,100	259,113	242,534	1.62%
YoY %	19.74%	-20.78%	7.78%	1.63%	-0.78%	6.84%	-	-
Horiz. %	110.15%	91.98%	116.12%	107.73%	106.01%	106.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,066	378,681	339,041	327,985	298,572	298,916	293,394	4.63%
YoY %	1.69%	11.69%	3.37%	9.85%	-0.12%	1.88%	-	-
Horiz. %	131.25%	129.07%	115.56%	111.79%	101.76%	101.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	14,862	11,742	9,225	8,282	5,018	-	-	-
YoY %	26.57%	27.28%	11.39%	65.05%	0.00%	-	-	-
Horiz. %	296.17%	234.00%	183.84%	165.05%	100.00%	-	-	-
Div Payout %	34.59%	23.42%	33.71%	24.46%	31.45%	-	-	-
YoY %	47.69%	-30.53%	37.82%	-22.23%	0.00%	-	-	-
Horiz. %	109.98%	74.47%	107.19%	77.77%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	385,066	378,681	339,041	327,985	298,572	298,916	293,394	4.63%
YoY %	1.69%	11.69%	3.37%	9.85%	-0.12%	1.88%	-	-
Horiz. %	131.25%	129.07%	115.56%	111.79%	101.76%	101.88%	100.00%	-
NOSH	202,666	220,163	230,640	248,473	250,901	251,190	250,764	-3.48%
YoY %	-7.95%	-4.54%	-7.18%	-0.97%	-0.12%	0.17%	-	-
Horiz. %	80.82%	87.80%	91.97%	99.09%	100.05%	100.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	13.85%	18.35%	8.86%	11.47%	5.84%	-1.66%	-9.91%	-
YoY %	-24.52%	107.11%	-22.76%	96.40%	451.81%	83.25%	-	-
Horiz. %	-139.76%	-185.17%	-89.40%	-115.74%	-58.93%	16.75%	100.00%	-
ROE	11.16%	13.24%	8.07%	10.32%	5.34%	-1.41%	-7.45%	-
YoY %	-15.71%	64.06%	-21.80%	93.26%	478.72%	81.07%	-	-
Horiz. %	-149.80%	-177.72%	-108.32%	-138.52%	-71.68%	18.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	153.01	124.10	133.97	118.78	108.83	101.47	88.00	9.65%
YoY %	23.30%	-7.37%	12.79%	9.14%	7.25%	15.31%	-	-
Horiz. %	173.87%	141.02%	152.24%	134.98%	123.67%	115.31%	100.00%	-
EPS	21.20	22.77	11.87	13.63	6.36	-1.68	8.72	15.95%
YoY %	-6.90%	91.83%	-12.91%	114.31%	478.57%	-119.27%	-	-
Horiz. %	243.12%	261.12%	136.12%	156.31%	72.94%	-19.27%	100.00%	-
DPS	7.33	5.33	4.00	3.33	2.00	0.00	0.00	-
YoY %	37.52%	33.25%	20.12%	66.50%	0.00%	0.00%	-	-
Horiz. %	366.50%	266.50%	200.00%	166.50%	100.00%	-	-	-
NAPS	1.90	1.72	1.47	1.32	1.19	1.19	1.17	8.41%
YoY %	10.47%	17.01%	11.36%	10.92%	0.00%	1.71%	-	-
Horiz. %	162.39%	147.01%	125.64%	112.82%	101.71%	101.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 243,982
RPS	109.94	96.87	109.55	104.64	96.81	90.37	78.23	5.83%
YoY %	13.49%	-11.57%	4.69%	8.09%	7.13%	15.52%	-	-
Horiz. %	140.53%	123.83%	140.04%	133.76%	123.75%	115.52%	100.00%	-
EPS	15.23	17.78	9.70	12.00	5.66	-1.50	-7.75	-
YoY %	-14.34%	83.30%	-19.17%	112.01%	477.33%	80.65%	-	-
Horiz. %	-196.52%	-229.42%	-125.16%	-154.84%	-73.03%	19.35%	100.00%	-
DPS	5.27	4.16	3.27	2.94	1.78	0.00	0.00	-
YoY %	26.68%	27.22%	11.22%	65.17%	0.00%	0.00%	-	-
Horiz. %	296.07%	233.71%	183.71%	165.17%	100.00%	-	-	-
NAPS	1.3652	1.3425	1.202	1.1628	1.0585	1.0597	1.0402	4.63%
YoY %	1.69%	11.69%	3.37%	9.85%	-0.11%	1.87%	-	-
Horiz. %	131.24%	129.06%	115.55%	111.79%	101.76%	101.87%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.16	0.88	0.55	0.85	0.35	0.25	0.56	-
P/RPS	0.76	0.71	0.41	0.72	0.32	0.25	0.64	2.90%
YoY %	7.04%	73.17%	-43.06%	125.00%	28.00%	-60.94%	-	-
Horiz. %	118.75%	110.94%	64.06%	112.50%	50.00%	39.06%	100.00%	-
P/EPS	5.47	3.86	4.63	6.24	5.50	-14.88	-6.42	-
YoY %	41.71%	-16.63%	-25.80%	13.45%	136.96%	-131.78%	-	-
Horiz. %	-85.20%	-60.12%	-72.12%	-97.20%	-85.67%	231.78%	100.00%	-
EY	18.28	25.88	21.58	16.03	18.17	-6.72	-15.57	-
YoY %	-29.37%	19.93%	34.62%	-11.78%	370.39%	56.84%	-	-
Horiz. %	-117.41%	-166.22%	-138.60%	-102.95%	-116.70%	43.16%	100.00%	-
DY	6.32	6.06	7.27	3.92	5.71	0.00	0.00	-
YoY %	4.29%	-16.64%	85.46%	-31.35%	0.00%	0.00%	-	-
Horiz. %	110.68%	106.13%	127.32%	68.65%	100.00%	-	-	-
P/NAPS	0.61	0.51	0.37	0.64	0.29	0.21	0.48	4.07%
YoY %	19.61%	37.84%	-42.19%	120.69%	38.10%	-56.25%	-	-
Horiz. %	127.08%	106.25%	77.08%	133.33%	60.42%	43.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	11/11/09	19/11/08	19/11/07	15/11/06	22/11/05	26/11/04	-
Price	1.16	0.83	0.45	0.84	0.38	0.22	0.59	-
P/RPS	0.76	0.67	0.34	0.71	0.35	0.22	0.67	2.12%
YoY %	13.43%	97.06%	-52.11%	102.86%	59.09%	-67.16%	-	-
Horiz. %	113.43%	100.00%	50.75%	105.97%	52.24%	32.84%	100.00%	-
P/EPS	5.47	3.64	3.79	6.16	5.97	-13.10	-6.77	-
YoY %	50.27%	-3.96%	-38.47%	3.18%	145.57%	-93.50%	-	-
Horiz. %	-80.80%	-53.77%	-55.98%	-90.99%	-88.18%	193.50%	100.00%	-
EY	18.28	27.44	26.37	16.22	16.74	-7.64	-14.78	-
YoY %	-33.38%	4.06%	62.58%	-3.11%	319.11%	48.31%	-	-
Horiz. %	-123.68%	-185.66%	-178.42%	-109.74%	-113.26%	51.69%	100.00%	-
DY	6.32	6.43	8.89	3.97	5.26	0.00	0.00	-
YoY %	-1.71%	-27.67%	123.93%	-24.52%	0.00%	0.00%	-	-
Horiz. %	120.15%	122.24%	169.01%	75.48%	100.00%	-	-	-
P/NAPS	0.61	0.48	0.31	0.64	0.32	0.18	0.50	3.36%
YoY %	27.08%	54.84%	-51.56%	100.00%	77.78%	-64.00%	-	-
Horiz. %	122.00%	96.00%	62.00%	128.00%	64.00%	36.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos