[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

GUH Quarterly Report 3Q2009.xls

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	289,662	317,326	310,108	273,232	308,994	295,145	273,057	0.98%
YoY %	-8.72%	2.33%	13.50%	-11.57%	4.69%	8.09%	-	-
Horiz. %	106.08%	116.21%	113.57%	100.06%	113.16%	108.09%	100.00%	-
PBT	46,862	44,324	48,960	54,497	37,112	38,329	18,190	17.06%
YoY %	5.73%	-9.47%	-10.16%	46.84%	-3.18%	110.71%	-	-
Horiz. %	257.63%	243.67%	269.16%	299.60%	204.02%	210.71%	100.00%	-
Tax	-8,553	-8,893	-5,994	-4,358	-9,742	-4,470	-2,233	25.05%
YoY %	3.82%	-48.37%	-37.54%	55.27%	-117.94%	-100.18%	-	-
Horiz. %	383.03%	398.25%	268.43%	195.16%	436.27%	200.18%	100.00%	-
NP	38,309	35,430	42,965	50,138	27,369	33,858	15,957	15.70%
YoY %	8.13%	-17.54%	-14.31%	83.19%	-19.17%	112.18%	-	-
Horiz. %	240.08%	222.03%	269.25%	314.21%	171.52%	212.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,309	35,430	42,965	50,138	27,369	33,858	15,957	15.70%
YoY %	8.13%	-17.54%	-14.31%	83.19%	-19.17%	112.18%	-	-
Horiz. %	240.08%	222.03%	269.25%	314.21%	171.52%	212.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.25%	20.06%	12.24%	8.00%	26.25%	11.66%	12.28%	-
YoY %	-9.02%	63.89%	53.00%	-69.52%	125.13%	-5.05%	-	-
Horiz. %	148.62%	163.36%	99.67%	65.15%	213.76%	94.95%	100.00%	-
Total Cost	251,353	281,896	267,142	223,093	281,625	261,286	257,100	-0.37%
YoY %	-10.83%	5.52%	19.74%	-20.78%	7.78%	1.63%	-	-
Horiz. %	97.76%	109.64%	103.91%	86.77%	109.54%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	429,877	411,528	385,066	378,681	339,041	327,985	298,572	6.25%
YoY %	4.46%	6.87%	1.69%	11.69%	3.37%	9.85%	-	-
Horiz. %	143.98%	137.83%	128.97%	126.83%	113.55%	109.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	14,696	15,677	14,862	11,742	9,225	8,282	5,018	19.59%
YoY %	-6.26%	5.48%	26.57%	27.28%	11.39%	65.05%	-	-
Horiz. %	292.87%	312.42%	296.17%	234.00%	183.84%	165.05%	100.00%	-
Div Payout %	38.36%	44.25%	34.59%	23.42%	33.71%	24.46%	31.45%	-
YoY %	-13.31%	27.93%	47.69%	-30.53%	37.82%	-22.23%	-	-
Horiz. %	121.97%	140.70%	109.98%	74.47%	107.19%	77.77%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	429,877	411,528	385,066	378,681	339,041	327,985	298,572	6.25%
YoY %	4.46%	6.87%	1.69%	11.69%	3.37%	9.85%	-	-
Horiz. %	143.98%	137.83%	128.97%	126.83%	113.55%	109.85%	100.00%	-
NOSH	183,708	195,966	202,666	220,163	230,640	248,473	250,901	-5.05%
YoY %	-6.26%	-3.31%	-7.95%	-4.54%	-7.18%	-0.97%	-	-
Horiz. %	73.22%	78.10%	80.78%	87.75%	91.92%	99.03%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	13.23%	11.17%	13.85%	18.35%	8.86%	11.47%	5.84%	-
YoY %	18.44%	-19.35%	-24.52%	107.11%	-22.76%	96.40%	-	-
Horiz. %	226.54%	191.27%	237.16%	314.21%	151.71%	196.40%	100.00%	-
ROE	8.91%	8.61%	11.16%	13.24%	8.07%	10.32%	5.34%	-
YoY %	3.48%	-22.85%	-15.71%	64.06%	-21.80%	93.26%	-	-
Horiz. %	166.85%	161.24%	208.99%	247.94%	151.12%	193.26%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	157.68	161.93	153.01	124.10	133.97	118.78	108.83	6.36%
YoY %	-2.62%	5.83%	23.30%	-7.37%	12.79%	9.14%	-	-
Horiz. %	144.89%	148.79%	140.60%	114.03%	123.10%	109.14%	100.00%	-
EPS	20.85	18.08	21.20	22.77	11.87	13.63	6.36	21.86%
YoY %	15.32%	-14.72%	-6.90%	91.83%	-12.91%	114.31%	-	-
Horiz. %	327.83%	284.28%	333.33%	358.02%	186.64%	214.31%	100.00%	-
DPS	8.00	8.00	7.33	5.33	4.00	3.33	2.00	25.96%
YoY %	0.00%	9.14%	37.52%	33.25%	20.12%	66.50%	-	-
Horiz. %	400.00%	400.00%	366.50%	266.50%	200.00%	166.50%	100.00%	-
NAPS	2.34	2.10	1.90	1.72	1.47	1.32	1.19	11.91%
YoY %	11.43%	10.53%	10.47%	17.01%	11.36%	10.92%	-	-
Horiz. %	196.64%	176.47%	159.66%	144.54%	123.53%	110.92%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 209,261
RPS	102.69	112.50	109.94	96.87	109.55	104.64	96.81	0.98%
YoY %	-8.72%	2.33%	13.49%	-11.57%	4.69%	8.09%	-	-
Horiz. %	106.07%	116.21%	113.56%	100.06%	113.16%	108.09%	100.00%	-
EPS	13.58	12.56	15.23	17.78	9.70	12.00	5.66	15.68%
YoY %	8.12%	-17.53%	-14.34%	83.30%	-19.17%	112.01%	-	-
Horiz. %	239.93%	221.91%	269.08%	314.13%	171.38%	212.01%	100.00%	-
DPS	5.21	5.56	5.27	4.16	3.27	2.94	1.78	19.58%
YoY %	-6.29%	5.50%	26.68%	27.22%	11.22%	65.17%	-	-
Horiz. %	292.70%	312.36%	296.07%	233.71%	183.71%	165.17%	100.00%	-
NAPS	1.524	1.459	1.3652	1.3425	1.202	1.1628	1.0585	6.25%
YoY %	4.46%	6.87%	1.69%	11.69%	3.37%	9.85%	-	-
Horiz. %	143.98%	137.84%	128.97%	126.83%	113.56%	109.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	31.25%	-15.79%	7.04%	73.17%	-43.06%	125.00%	-	-
Horiz. %	262.50%	200.00%	237.50%	221.88%	128.12%	225.00%	100.00%	-
P/EPS	6.38	5.75	5.47	3.86	4.63	6.24	5.50	2.50%
YoY %	10.96%	5.12%	41.71%	-16.63%	-25.80%	13.45%	-	-
Horiz. %	116.00%	104.55%	99.45%	70.18%	84.18%	113.45%	100.00%	-
EY	15.68	17.38	18.28	25.88	21.58	16.03	18.17	-2.42%
YoY %	-9.78%	-4.92%	-29.37%	19.93%	34.62%	-11.78%	-	-
Horiz. %	86.30%	95.65%	100.61%	142.43%	118.77%	88.22%	100.00%	-
DY	6.02	7.69	6.32	6.06	7.27	3.92	5.71	0.88%
YoY %	-21.72%	21.68%	4.29%	-16.64%	85.46%	-31.35%	-	-
Horiz. %	105.43%	134.68%	110.68%	106.13%	127.32%	68.65%	100.00%	-
P/NAPS	0.57	0.50	0.61	0.51	0.37	0.64	0.29	11.90%
YoY %	14.00%	-18.03%	19.61%	37.84%	-42.19%	120.69%	-	-
Horiz. %	196.55%	172.41%	210.34%	175.86%	127.59%	220.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.85%	-3.95%	13.43%	97.06%	-52.11%	102.86%	-	-
Horiz. %	222.86%	208.57%	217.14%	191.43%	97.14%	202.86%	100.00%	-
P/EPS	5.90	6.58	5.47	3.64	3.79	6.16	5.97	-0.19%
YoY %	-10.33%	20.29%	50.27%	-3.96%	-38.47%	3.18%	-	-
Horiz. %	98.83%	110.22%	91.62%	60.97%	63.48%	103.18%	100.00%	-
EY	16.95	15.19	18.28	27.44	26.37	16.22	16.74	0.20%
YoY %	11.59%	-16.90%	-33.38%	4.06%	62.58%	-3.11%	-	-
Horiz. %	101.25%	90.74%	109.20%	163.92%	157.53%	96.89%	100.00%	-
DY	6.50	6.72	6.32	6.43	8.89	3.97	5.26	3.58%
YoY %	-3.27%	6.33%	-1.71%	-27.67%	123.93%	-24.52%	-	-
Horiz. %	123.57%	127.76%	120.15%	122.24%	169.01%	75.48%	100.00%	-
P/NAPS	0.53	0.57	0.61	0.48	0.31	0.64	0.32	8.76%
YoY %	-7.02%	-6.56%	27.08%	54.84%	-51.56%	100.00%	-	-
Horiz. %	165.62%	178.12%	190.62%	150.00%	96.88%	200.00%	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