[GUH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -29.66%
YoY- 221.24%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 281,848 315,108 280,860 212,668 252,596 266,216 255,072 1.67%
PBT 38,520 47,308 58,656 18,836 8,792 23,036 14,984 17.02%
Tax -5,740 -9,248 -7,992 -1,476 -3,388 -1,304 -1,564 24.17%
NP 32,780 38,060 50,664 17,360 5,404 21,732 13,420 16.03%
-
NP to SH 32,780 38,060 50,664 17,360 5,404 21,732 13,420 16.03%
-
Tax Rate 14.90% 19.55% 13.63% 7.84% 38.54% 5.66% 10.44% -
Total Cost 249,068 277,048 230,196 195,308 247,192 244,484 241,652 0.50%
-
Net Worth 422,787 396,458 375,514 348,104 316,786 307,953 292,936 6.30%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 15,022 - -
Div Payout % - - - - - 69.12% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 422,787 396,458 375,514 348,104 316,786 307,953 292,936 6.30%
NOSH 186,249 198,229 202,980 226,041 232,931 250,368 250,373 -4.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.63% 12.08% 18.04% 8.16% 2.14% 8.16% 5.26% -
ROE 7.75% 9.60% 13.49% 4.99% 1.71% 7.06% 4.58% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 151.33 158.96 138.37 94.08 108.44 106.33 101.88 6.81%
EPS 17.60 19.20 24.96 7.68 2.32 8.68 5.36 21.89%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.27 2.00 1.85 1.54 1.36 1.23 1.17 11.66%
Adjusted Per Share Value based on latest NOSH - 226,041
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.92 111.71 99.57 75.40 89.55 94.38 90.43 1.67%
EPS 11.62 13.49 17.96 6.15 1.92 7.70 4.76 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 5.33 0.00 -
NAPS 1.4989 1.4055 1.3313 1.2341 1.1231 1.0918 1.0385 6.30%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.32 1.17 1.20 0.44 0.70 0.51 0.23 -
P/RPS 0.87 0.74 0.87 0.47 0.65 0.48 0.23 24.79%
P/EPS 7.50 6.09 4.81 5.73 30.17 5.88 4.29 9.74%
EY 13.33 16.41 20.80 17.45 3.31 17.02 23.30 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 11.76 0.00 -
P/NAPS 0.58 0.59 0.65 0.29 0.51 0.41 0.20 19.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 19/05/10 27/05/09 20/05/08 28/05/07 30/05/06 -
Price 1.25 1.28 1.16 0.51 0.64 0.53 0.31 -
P/RPS 0.83 0.81 0.84 0.54 0.59 0.50 0.30 18.46%
P/EPS 7.10 6.67 4.65 6.64 27.59 6.11 5.78 3.48%
EY 14.08 15.00 21.52 15.06 3.63 16.38 17.29 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 11.32 0.00 -
P/NAPS 0.55 0.64 0.63 0.33 0.47 0.43 0.26 13.28%

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