[GUH] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -15.87%
YoY- 4.4%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 272,988 304,793 311,087 298,074 286,572 293,115 282,445 -0.56%
PBT 39,414 49,547 45,873 54,185 54,941 22,299 28,906 5.29%
Tax -9,518 -8,380 -7,480 -4,796 -7,633 -5,180 -1,695 33.28%
NP 29,896 41,167 38,393 49,389 47,308 17,119 27,211 1.57%
-
NP to SH 29,523 41,167 38,393 49,389 47,308 17,119 27,211 1.36%
-
Tax Rate 24.15% 16.91% 16.31% 8.85% 13.89% 23.23% 5.86% -
Total Cost 243,092 263,626 272,694 248,685 239,264 275,996 255,234 -0.80%
-
Net Worth 447,740 434,053 407,146 385,439 365,255 324,599 313,004 6.14%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,576 11,082 11,858 11,157 9,018 9,496 7,509 5.86%
Div Payout % 35.82% 26.92% 30.89% 22.59% 19.06% 55.47% 27.60% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 447,740 434,053 407,146 385,439 365,255 324,599 313,004 6.14%
NOSH 176,275 184,703 197,643 202,863 225,466 235,217 250,403 -5.67%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.95% 13.51% 12.34% 16.57% 16.51% 5.84% 9.63% -
ROE 6.59% 9.48% 9.43% 12.81% 12.95% 5.27% 8.69% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 154.86 165.02 157.40 146.93 127.10 124.61 112.80 5.41%
EPS 16.75 22.29 19.43 24.35 20.98 7.28 10.87 7.46%
DPS 6.00 6.00 6.00 5.50 4.00 4.04 3.00 12.23%
NAPS 2.54 2.35 2.06 1.90 1.62 1.38 1.25 12.53%
Adjusted Per Share Value based on latest NOSH - 202,863
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 96.78 108.06 110.29 105.67 101.60 103.92 100.13 -0.56%
EPS 10.47 14.59 13.61 17.51 16.77 6.07 9.65 1.36%
DPS 3.75 3.93 4.20 3.96 3.20 3.37 2.66 5.88%
NAPS 1.5873 1.5388 1.4434 1.3665 1.2949 1.1508 1.1097 6.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.26 1.31 1.18 1.10 0.62 0.60 0.66 -
P/RPS 0.81 0.79 0.75 0.75 0.49 0.48 0.59 5.41%
P/EPS 7.52 5.88 6.07 4.52 2.95 8.24 6.07 3.63%
EY 13.29 17.01 16.46 22.13 33.84 12.13 16.46 -3.49%
DY 4.76 4.58 5.08 5.00 6.45 6.73 4.55 0.75%
P/NAPS 0.50 0.56 0.57 0.58 0.38 0.43 0.53 -0.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 13/08/12 15/08/11 16/08/10 18/08/09 19/08/08 21/08/07 -
Price 1.45 1.39 1.22 1.15 0.99 0.52 0.65 -
P/RPS 0.94 0.84 0.78 0.78 0.78 0.42 0.58 8.37%
P/EPS 8.66 6.24 6.28 4.72 4.72 7.14 5.98 6.36%
EY 11.55 16.03 15.92 21.17 21.19 14.00 16.72 -5.97%
DY 4.14 4.32 4.92 4.78 4.04 7.76 4.62 -1.81%
P/NAPS 0.57 0.59 0.59 0.61 0.61 0.38 0.52 1.54%

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