[GUH] YoY 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- -25.82%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
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 69,353 83,614 80,015 77,663 98,347 82,938 74,565 -1.19%
PBT 7,649 11,369 10,821 15,688 25,554 13,315 5,584 5.37%
Tax -1,131 -1,861 -1,041 -1,521 -5,837 -2,043 -1,104 0.40%
NP 6,518 9,508 9,780 14,167 19,717 11,272 4,480 6.44%
-
NP to SH 6,518 9,508 9,780 14,167 19,717 11,272 4,480 6.44%
-
Tax Rate 14.79% 16.37% 9.62% 9.70% 22.84% 15.34% 19.77% -
Total Cost 62,835 74,106 70,235 63,496 78,630 71,666 70,085 -1.80%
-
Net Worth 422,496 402,556 383,925 359,929 335,851 322,057 297,832 5.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 2,439 3,754 -
Div Payout % - - - - - 21.65% 83.80% -
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 422,496 402,556 383,925 359,929 335,851 322,057 297,832 5.99%
NOSH 180,554 191,693 202,066 209,261 228,470 243,982 250,279 -5.29%
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 9.40% 11.37% 12.22% 18.24% 20.05% 13.59% 6.01% -
ROE 1.54% 2.36% 2.55% 3.94% 5.87% 3.50% 1.50% -
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 38.41 43.62 39.60 37.11 43.05 33.99 29.79 4.32%
EPS 3.61 4.96 4.84 6.77 8.63 4.62 1.79 12.39%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.50 -
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 24.59 29.64 28.37 27.53 34.87 29.40 26.44 -1.20%
EPS 2.31 3.37 3.47 5.02 6.99 4.00 1.59 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.86 1.33 -
NAPS 1.4979 1.4272 1.3611 1.276 1.1907 1.1418 1.0559 5.99%
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 3.46 2.38 2.93 2.37 1.28 2.50 1.17 19.78%
P/EPS 36.84 20.97 23.97 13.00 6.37 18.40 19.55 11.12%
EY 2.71 4.77 4.17 7.69 15.69 5.44 5.11 -10.02%
DY 0.00 0.00 0.00 0.00 0.00 1.18 4.29 -
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 3.20 2.73 2.93 2.24 1.05 2.47 1.28 16.48%
P/EPS 34.07 23.99 23.97 12.26 5.21 18.18 21.23 8.19%
EY 2.93 4.17 4.17 8.16 19.18 5.50 4.71 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 1.19 3.95 -
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