[GUH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.88%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 266,798 252,596 298,137 295,145 276,842 266,216 274,252 -1.82%
PBT 4,560 8,792 35,451 38,329 30,864 23,036 21,533 -64.50%
Tax -2,940 -3,388 -5,020 -4,470 -2,620 -1,304 -956 111.62%
NP 1,620 5,404 30,431 33,858 28,244 21,732 20,577 -81.65%
-
NP to SH 1,620 5,404 30,431 33,858 28,244 21,732 20,577 -81.65%
-
Tax Rate 64.47% 38.54% 14.16% 11.66% 8.49% 5.66% 4.44% -
Total Cost 265,178 247,192 267,706 261,286 248,598 244,484 253,675 3.00%
-
Net Worth 319,371 316,786 333,490 327,985 313,543 307,953 305,772 2.94%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 13,885 - 6,130 8,282 7,525 15,022 3,759 139.14%
Div Payout % 857.14% - 20.15% 24.46% 26.64% 69.12% 18.27% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 319,371 316,786 333,490 327,985 313,543 307,953 305,772 2.94%
NOSH 231,428 232,931 245,213 248,473 250,834 250,368 250,633 -5.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.61% 2.14% 10.21% 11.47% 10.20% 8.16% 7.50% -
ROE 0.51% 1.71% 9.13% 10.32% 9.01% 7.06% 6.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 115.28 108.44 121.58 118.78 110.37 106.33 109.42 3.54%
EPS 0.70 2.32 12.41 13.63 11.26 8.68 8.21 -80.65%
DPS 6.00 0.00 2.50 3.33 3.00 6.00 1.50 152.19%
NAPS 1.38 1.36 1.36 1.32 1.25 1.23 1.22 8.57%
Adjusted Per Share Value based on latest NOSH - 243,982
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 94.59 89.55 105.70 104.64 98.15 94.38 97.23 -1.82%
EPS 0.57 1.92 10.79 12.00 10.01 7.70 7.30 -81.75%
DPS 4.92 0.00 2.17 2.94 2.67 5.33 1.33 139.38%
NAPS 1.1323 1.1231 1.1823 1.1628 1.1116 1.0918 1.084 2.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.70 0.80 0.85 0.66 0.51 0.37 -
P/RPS 0.52 0.65 0.66 0.72 0.60 0.48 0.34 32.77%
P/EPS 85.71 30.17 6.45 6.24 5.86 5.88 4.51 613.42%
EY 1.17 3.31 15.51 16.03 17.06 17.02 22.19 -85.96%
DY 10.00 0.00 3.13 3.92 4.55 11.76 4.05 82.78%
P/NAPS 0.43 0.51 0.59 0.64 0.53 0.41 0.30 27.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 20/05/08 25/02/08 19/11/07 21/08/07 28/05/07 12/02/07 -
Price 0.52 0.64 0.66 0.84 0.65 0.53 0.41 -
P/RPS 0.45 0.59 0.54 0.71 0.59 0.50 0.37 13.95%
P/EPS 74.29 27.59 5.32 6.16 5.77 6.11 4.99 506.17%
EY 1.35 3.63 18.80 16.22 17.32 16.38 20.02 -83.46%
DY 11.54 0.00 3.79 3.97 4.62 11.32 3.66 115.17%
P/NAPS 0.38 0.47 0.49 0.64 0.52 0.43 0.34 7.70%

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