[GUH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.28%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 308,762 315,108 309,272 310,108 305,132 280,860 272,769 8.63%
PBT 43,748 47,308 49,898 48,960 51,798 58,656 53,471 -12.55%
Tax -9,618 -9,248 -6,126 -5,994 -6,910 -7,992 -3,089 113.67%
NP 34,130 38,060 43,772 42,965 44,888 50,664 50,382 -22.92%
-
NP to SH 34,130 38,060 43,772 42,965 44,888 50,664 50,382 -22.92%
-
Tax Rate 21.99% 19.55% 12.28% 12.24% 13.34% 13.63% 5.78% -
Total Cost 274,632 277,048 265,500 267,142 260,244 230,196 222,387 15.14%
-
Net Worth 408,291 396,458 397,743 385,066 385,914 375,514 388,550 3.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 23,783 - 11,104 14,862 22,342 - 8,634 96.86%
Div Payout % 69.69% - 25.37% 34.59% 49.77% - 17.14% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 408,291 396,458 397,743 385,066 385,914 375,514 388,550 3.36%
NOSH 198,199 198,229 201,900 202,666 203,113 202,980 215,861 -5.54%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.05% 12.08% 14.15% 13.85% 14.71% 18.04% 18.47% -
ROE 8.36% 9.60% 11.01% 11.16% 11.63% 13.49% 12.97% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 155.78 158.96 153.18 153.01 150.23 138.37 126.36 15.01%
EPS 17.22 19.20 21.68 21.20 22.10 24.96 23.34 -18.39%
DPS 12.00 0.00 5.50 7.33 11.00 0.00 4.00 108.42%
NAPS 2.06 2.00 1.97 1.90 1.90 1.85 1.80 9.43%
Adjusted Per Share Value based on latest NOSH - 202,066
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 109.46 111.71 109.64 109.94 108.18 99.57 96.70 8.63%
EPS 12.10 13.49 15.52 15.23 15.91 17.96 17.86 -22.91%
DPS 8.43 0.00 3.94 5.27 7.92 0.00 3.06 96.88%
NAPS 1.4475 1.4055 1.4101 1.3652 1.3682 1.3313 1.3775 3.36%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.18 1.17 1.17 1.16 1.10 1.20 0.91 -
P/RPS 0.76 0.74 0.76 0.76 0.73 0.87 0.72 3.68%
P/EPS 6.85 6.09 5.40 5.47 4.98 4.81 3.90 45.72%
EY 14.59 16.41 18.53 18.28 20.09 20.80 25.65 -31.42%
DY 10.17 0.00 4.70 6.32 10.00 0.00 4.40 75.08%
P/NAPS 0.57 0.59 0.59 0.61 0.58 0.65 0.51 7.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 19/05/10 23/02/10 -
Price 1.22 1.28 1.22 1.16 1.15 1.16 1.01 -
P/RPS 0.78 0.81 0.80 0.76 0.77 0.84 0.80 -1.67%
P/EPS 7.08 6.67 5.63 5.47 5.20 4.65 4.33 38.91%
EY 14.11 15.00 17.77 18.28 19.22 21.52 23.11 -28.09%
DY 9.84 0.00 4.51 6.32 9.57 0.00 3.96 83.76%
P/NAPS 0.59 0.64 0.62 0.61 0.61 0.63 0.56 3.55%

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