[GUH] YoY TTM 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- 39.14%
YoY- -120.21%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 308,524 290,818 276,875 245,197 222,755 207,741 225,157 5.38%
PBT 34,538 36,637 8,197 -35,848 -13,145 6,223 19,019 10.44%
Tax -8,974 -2,634 -3,012 2,013 -2,220 -6,089 -2,377 24.75%
NP 25,564 34,003 5,185 -33,835 -15,365 134 16,642 7.40%
-
NP to SH 25,564 34,003 5,185 -33,835 -15,365 134 16,642 7.40%
-
Tax Rate 25.98% 7.19% 36.75% - - 97.85% 12.50% -
Total Cost 282,960 256,815 271,690 279,032 238,120 207,607 208,515 5.21%
-
Net Worth 335,851 322,057 297,832 297,641 293,335 344,294 340,977 -0.25%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 7,056 6,195 3,754 - 3,786 5,059 3,763 11.03%
Div Payout % 27.60% 18.22% 72.40% - 0.00% 3,775.57% 22.61% -
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 335,851 322,057 297,832 297,641 293,335 344,294 340,977 -0.25%
NOSH 228,470 243,982 250,279 250,119 250,714 253,157 250,718 -1.53%
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 8.29% 11.69% 1.87% -13.80% -6.90% 0.06% 7.39% -
ROE 7.61% 10.56% 1.74% -11.37% -5.24% 0.04% 4.88% -
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 135.04 119.20 110.63 98.03 88.85 82.06 89.80 7.02%
EPS 11.19 13.94 2.07 -13.53 -6.13 0.05 6.64 9.07%
DPS 3.09 2.54 1.50 0.00 1.50 2.00 1.50 12.78%
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 109.38 103.10 98.16 86.93 78.97 73.65 79.82 5.38%
EPS 9.06 12.05 1.84 -12.00 -5.45 0.05 5.90 7.40%
DPS 2.50 2.20 1.33 0.00 1.34 1.79 1.33 11.08%
NAPS 1.1907 1.1418 1.0559 1.0552 1.0399 1.2206 1.2088 -0.25%
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 0.41 0.71 0.32 0.26 0.63 0.83 0.75 -9.56%
P/EPS 4.92 6.10 16.89 -1.85 -9.14 1,284.68 10.09 -11.27%
EY 20.34 16.40 5.92 -54.11 -10.94 0.08 9.91 12.71%
DY 5.62 2.99 4.29 0.00 2.68 2.94 2.24 16.55%
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 0.33 0.70 0.34 0.22 0.66 0.84 0.69 -11.55%
P/EPS 4.02 6.03 18.34 -1.63 -9.63 1,303.57 9.34 -13.09%
EY 24.86 16.59 5.45 -61.49 -10.39 0.08 10.71 15.05%
DY 6.86 3.02 3.95 0.00 2.54 2.90 2.42 18.94%
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