[GUH] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 1589.47%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 317,326 310,108 273,232 308,994 295,145 273,057 254,893 3.71%
PBT 44,324 48,960 54,497 37,112 38,329 18,190 -4,228 -
Tax -8,893 -5,994 -4,358 -9,742 -4,470 -2,233 8 -
NP 35,430 42,965 50,138 27,369 33,858 15,957 -4,220 -
-
NP to SH 35,430 42,965 50,138 27,369 33,858 15,957 -4,220 -
-
Tax Rate 20.06% 12.24% 8.00% 26.25% 11.66% 12.28% - -
Total Cost 281,896 267,142 223,093 281,625 261,286 257,100 259,113 1.41%
-
Net Worth 411,528 385,066 378,681 339,041 327,985 298,572 298,916 5.47%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 15,677 14,862 11,742 9,225 8,282 5,018 - -
Div Payout % 44.25% 34.59% 23.42% 33.71% 24.46% 31.45% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 411,528 385,066 378,681 339,041 327,985 298,572 298,916 5.47%
NOSH 195,966 202,666 220,163 230,640 248,473 250,901 251,190 -4.05%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 11.17% 13.85% 18.35% 8.86% 11.47% 5.84% -1.66% -
ROE 8.61% 11.16% 13.24% 8.07% 10.32% 5.34% -1.41% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 161.93 153.01 124.10 133.97 118.78 108.83 101.47 8.09%
EPS 18.08 21.20 22.77 11.87 13.63 6.36 -1.68 -
DPS 8.00 7.33 5.33 4.00 3.33 2.00 0.00 -
NAPS 2.10 1.90 1.72 1.47 1.32 1.19 1.19 9.92%
Adjusted Per Share Value based on latest NOSH - 228,470
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 112.50 109.94 96.87 109.55 104.64 96.81 90.37 3.71%
EPS 12.56 15.23 17.78 9.70 12.00 5.66 -1.50 -
DPS 5.56 5.27 4.16 3.27 2.94 1.78 0.00 -
NAPS 1.459 1.3652 1.3425 1.202 1.1628 1.0585 1.0597 5.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.04 1.16 0.88 0.55 0.85 0.35 0.25 -
P/RPS 0.64 0.76 0.71 0.41 0.72 0.32 0.25 16.95%
P/EPS 5.75 5.47 3.86 4.63 6.24 5.50 -14.88 -
EY 17.38 18.28 25.88 21.58 16.03 18.17 -6.72 -
DY 7.69 6.32 6.06 7.27 3.92 5.71 0.00 -
P/NAPS 0.50 0.61 0.51 0.37 0.64 0.29 0.21 15.54%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 15/11/11 29/11/10 11/11/09 19/11/08 19/11/07 15/11/06 22/11/05 -
Price 1.19 1.16 0.83 0.45 0.84 0.38 0.22 -
P/RPS 0.73 0.76 0.67 0.34 0.71 0.35 0.22 22.11%
P/EPS 6.58 5.47 3.64 3.79 6.16 5.97 -13.10 -
EY 15.19 18.28 27.44 26.37 16.22 16.74 -7.64 -
DY 6.72 6.32 6.43 8.89 3.97 5.26 0.00 -
P/NAPS 0.57 0.61 0.48 0.31 0.64 0.32 0.18 21.17%

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