[GUH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 16.53%
YoY- 112.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 271,828 302,965 317,834 289,817 282,728 294,732 277,038 -0.31%
PBT 45,050 41,726 47,061 63,426 34,547 31,890 23,546 11.40%
Tax -10,841 -7,028 -6,440 -4,718 -6,877 -5,541 -891 51.60%
NP 34,209 34,698 40,621 58,708 27,670 26,349 22,655 7.10%
-
NP to SH 34,076 34,698 40,621 58,708 27,670 26,349 22,655 7.03%
-
Tax Rate 24.06% 16.84% 13.68% 7.44% 19.91% 17.38% 3.78% -
Total Cost 237,619 268,267 277,213 231,109 255,058 268,383 254,383 -1.12%
-
Net Worth 432,435 422,787 396,458 375,514 348,104 316,786 307,953 5.81%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 11,082 11,858 11,157 9,018 7,056 2,439 7,509 6.69%
Div Payout % 32.52% 34.18% 27.47% 15.36% 25.50% 9.26% 33.15% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 432,435 422,787 396,458 375,514 348,104 316,786 307,953 5.81%
NOSH 176,504 186,249 198,229 202,980 226,041 232,931 250,368 -5.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.58% 11.45% 12.78% 20.26% 9.79% 8.94% 8.18% -
ROE 7.88% 8.21% 10.25% 15.63% 7.95% 8.32% 7.36% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 154.01 162.67 160.34 142.78 125.08 126.53 110.65 5.66%
EPS 19.31 18.63 20.49 28.92 12.24 11.31 9.05 13.45%
DPS 6.28 6.37 5.63 4.44 3.12 1.05 3.00 13.09%
NAPS 2.45 2.27 2.00 1.85 1.54 1.36 1.23 12.15%
Adjusted Per Share Value based on latest NOSH - 202,980
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 96.37 107.41 112.68 102.75 100.23 104.49 98.22 -0.31%
EPS 12.08 12.30 14.40 20.81 9.81 9.34 8.03 7.03%
DPS 3.93 4.20 3.96 3.20 2.50 0.86 2.66 6.71%
NAPS 1.5331 1.4989 1.4055 1.3313 1.2341 1.1231 1.0918 5.81%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.11 1.32 1.17 1.20 0.44 0.70 0.51 -
P/RPS 0.72 0.81 0.73 0.84 0.35 0.55 0.46 7.74%
P/EPS 5.75 7.09 5.71 4.15 3.59 6.19 5.64 0.32%
EY 17.39 14.11 17.51 24.10 27.82 16.16 17.74 -0.33%
DY 5.66 4.82 4.81 3.70 7.09 1.50 5.88 -0.63%
P/NAPS 0.45 0.58 0.59 0.65 0.29 0.51 0.41 1.56%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 28/05/12 24/05/11 19/05/10 27/05/09 20/05/08 28/05/07 -
Price 1.30 1.25 1.28 1.16 0.51 0.64 0.53 -
P/RPS 0.84 0.77 0.80 0.81 0.41 0.51 0.48 9.76%
P/EPS 6.73 6.71 6.25 4.01 4.17 5.66 5.86 2.33%
EY 14.85 14.90 16.01 24.93 24.00 17.67 17.07 -2.29%
DY 4.83 5.09 4.40 3.83 6.12 1.64 5.66 -2.60%
P/NAPS 0.53 0.55 0.64 0.63 0.33 0.47 0.43 3.54%

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