[GUH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.96%
YoY- 83.19%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 289,662 317,326 310,108 273,232 308,994 295,145 273,057 0.98%
PBT 46,862 44,324 48,960 54,497 37,112 38,329 18,190 17.06%
Tax -8,553 -8,893 -5,994 -4,358 -9,742 -4,470 -2,233 25.05%
NP 38,309 35,430 42,965 50,138 27,369 33,858 15,957 15.70%
-
NP to SH 38,309 35,430 42,965 50,138 27,369 33,858 15,957 15.70%
-
Tax Rate 18.25% 20.06% 12.24% 8.00% 26.25% 11.66% 12.28% -
Total Cost 251,353 281,896 267,142 223,093 281,625 261,286 257,100 -0.37%
-
Net Worth 429,877 411,528 385,066 378,681 339,041 327,985 298,572 6.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,696 15,677 14,862 11,742 9,225 8,282 5,018 19.59%
Div Payout % 38.36% 44.25% 34.59% 23.42% 33.71% 24.46% 31.45% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 429,877 411,528 385,066 378,681 339,041 327,985 298,572 6.25%
NOSH 183,708 195,966 202,666 220,163 230,640 248,473 250,901 -5.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.23% 11.17% 13.85% 18.35% 8.86% 11.47% 5.84% -
ROE 8.91% 8.61% 11.16% 13.24% 8.07% 10.32% 5.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.68 161.93 153.01 124.10 133.97 118.78 108.83 6.36%
EPS 20.85 18.08 21.20 22.77 11.87 13.63 6.36 21.86%
DPS 8.00 8.00 7.33 5.33 4.00 3.33 2.00 25.96%
NAPS 2.34 2.10 1.90 1.72 1.47 1.32 1.19 11.91%
Adjusted Per Share Value based on latest NOSH - 209,261
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 102.69 112.50 109.94 96.87 109.55 104.64 96.81 0.98%
EPS 13.58 12.56 15.23 17.78 9.70 12.00 5.66 15.68%
DPS 5.21 5.56 5.27 4.16 3.27 2.94 1.78 19.58%
NAPS 1.524 1.459 1.3652 1.3425 1.202 1.1628 1.0585 6.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.33 1.04 1.16 0.88 0.55 0.85 0.35 -
P/RPS 0.84 0.64 0.76 0.71 0.41 0.72 0.32 17.43%
P/EPS 6.38 5.75 5.47 3.86 4.63 6.24 5.50 2.50%
EY 15.68 17.38 18.28 25.88 21.58 16.03 18.17 -2.42%
DY 6.02 7.69 6.32 6.06 7.27 3.92 5.71 0.88%
P/NAPS 0.57 0.50 0.61 0.51 0.37 0.64 0.29 11.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 15/11/11 29/11/10 11/11/09 19/11/08 19/11/07 15/11/06 -
Price 1.23 1.19 1.16 0.83 0.45 0.84 0.38 -
P/RPS 0.78 0.73 0.76 0.67 0.34 0.71 0.35 14.27%
P/EPS 5.90 6.58 5.47 3.64 3.79 6.16 5.97 -0.19%
EY 16.95 15.19 18.28 27.44 26.37 16.22 16.74 0.20%
DY 6.50 6.72 6.32 6.43 8.89 3.97 5.26 3.58%
P/NAPS 0.53 0.57 0.61 0.48 0.31 0.64 0.32 8.76%

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