[GUH] YoY Cumulative 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- 60.45%
YoY- 83.19%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 217,247 237,995 232,581 204,924 231,746 221,359 204,793 0.98%
PBT 35,147 33,243 36,720 40,873 27,834 28,747 13,643 17.06%
Tax -6,415 -6,670 -4,496 -3,269 -7,307 -3,353 -1,675 25.05%
NP 28,732 26,573 32,224 37,604 20,527 25,394 11,968 15.69%
-
NP to SH 28,732 26,573 32,224 37,604 20,527 25,394 11,968 15.69%
-
Tax Rate 18.25% 20.06% 12.24% 8.00% 26.25% 11.66% 12.28% -
Total Cost 188,515 211,422 200,357 167,320 211,219 195,965 192,825 -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 11,022 11,757 11,146 8,806 6,919 6,211 3,763 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 6.68% 6.46% 8.37% 9.93% 6.05% 7.74% 4.01% -
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 118.26 121.45 114.76 93.08 100.48 89.09 81.62 6.36%
EPS 15.64 13.56 15.90 17.08 8.90 10.22 4.77 21.86%
DPS 6.00 6.00 5.50 4.00 3.00 2.50 1.50 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 77.02 84.38 82.46 72.65 82.16 78.48 72.60 0.98%
EPS 10.19 9.42 11.42 13.33 7.28 9.00 4.24 15.72%
DPS 3.91 4.17 3.95 3.12 2.45 2.20 1.33 19.66%
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 1.12 0.86 1.01 0.95 0.55 0.95 0.43 17.28%
P/EPS 8.50 7.67 7.30 5.15 6.18 8.32 7.34 2.47%
EY 11.76 13.04 13.71 19.41 16.18 12.02 13.63 -2.42%
DY 4.51 5.77 4.74 4.55 5.45 2.94 4.29 0.83%
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 1.04 0.98 1.01 0.89 0.45 0.94 0.47 14.13%
P/EPS 7.86 8.78 7.30 4.86 5.06 8.22 7.97 -0.23%
EY 12.72 11.39 13.71 20.58 19.78 12.17 12.55 0.22%
DY 4.88 5.04 4.74 4.82 6.67 2.98 3.95 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