[GUH] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 39.9%
YoY- 80.7%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 231,746 221,359 204,793 191,170 165,501 158,040 173,309 4.95%
PBT 27,834 28,747 13,643 -3,171 -14,871 5,674 15,743 9.95%
Tax -7,307 -3,353 -1,675 6 -1,529 -2,855 -3,866 11.18%
NP 20,527 25,394 11,968 -3,165 -16,400 2,819 11,877 9.53%
-
NP to SH 20,527 25,394 11,968 -3,165 -16,400 2,819 11,877 9.53%
-
Tax Rate 26.25% 11.66% 12.28% - - 50.32% 24.56% -
Total Cost 211,219 195,965 192,825 194,335 181,901 155,221 161,432 4.57%
-
Net Worth 339,041 327,985 298,572 298,916 293,394 342,307 340,774 -0.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,919 6,211 3,763 - - 5,033 3,758 10.69%
Div Payout % 33.71% 24.46% 31.45% - - 178.57% 31.65% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 339,041 327,985 298,572 298,916 293,394 342,307 340,774 -0.08%
NOSH 230,640 248,473 250,901 251,190 250,764 251,696 250,569 -1.37%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.86% 11.47% 5.84% -1.66% -9.91% 1.78% 6.85% -
ROE 6.05% 7.74% 4.01% -1.06% -5.59% 0.82% 3.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 100.48 89.09 81.62 76.11 66.00 62.79 69.17 6.41%
EPS 8.90 10.22 4.77 -1.26 6.54 1.12 4.74 11.06%
DPS 3.00 2.50 1.50 0.00 0.00 2.00 1.50 12.23%
NAPS 1.47 1.32 1.19 1.19 1.17 1.36 1.36 1.30%
Adjusted Per Share Value based on latest NOSH - 250,119
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.16 78.48 72.60 67.77 58.67 56.03 61.44 4.95%
EPS 7.28 9.00 4.24 -1.12 -5.81 1.00 4.21 9.54%
DPS 2.45 2.20 1.33 0.00 0.00 1.78 1.33 10.70%
NAPS 1.202 1.1628 1.0585 1.0597 1.0402 1.2136 1.2081 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.55 0.85 0.35 0.25 0.56 0.68 0.67 -
P/RPS 0.55 0.95 0.43 0.33 0.85 1.08 0.97 -9.01%
P/EPS 6.18 8.32 7.34 -19.84 -8.56 60.71 14.14 -12.87%
EY 16.18 12.02 13.63 -5.04 -11.68 1.65 7.07 14.78%
DY 5.45 2.94 4.29 0.00 0.00 2.94 2.24 15.95%
P/NAPS 0.37 0.64 0.29 0.21 0.48 0.50 0.49 -4.56%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 19/11/07 15/11/06 22/11/05 26/11/04 21/11/03 21/11/02 -
Price 0.45 0.84 0.38 0.22 0.59 0.69 0.62 -
P/RPS 0.45 0.94 0.47 0.29 0.89 1.10 0.90 -10.90%
P/EPS 5.06 8.22 7.97 -17.46 -9.02 61.61 13.08 -14.62%
EY 19.78 12.17 12.55 -5.73 -11.08 1.62 7.65 17.13%
DY 6.67 2.98 3.95 0.00 0.00 2.90 2.42 18.39%
P/NAPS 0.31 0.64 0.32 0.18 0.50 0.51 0.46 -6.36%

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