[GUH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.81%
YoY- -17.54%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 295,788 281,848 311,280 317,326 308,762 315,108 309,272 -2.93%
PBT 54,996 38,520 43,923 44,324 43,748 47,308 49,898 6.70%
Tax -10,568 -5,740 -7,905 -8,893 -9,618 -9,248 -6,126 43.88%
NP 44,428 32,780 36,018 35,430 34,130 38,060 43,772 0.99%
-
NP to SH 44,428 32,780 36,018 35,430 34,130 38,060 43,772 0.99%
-
Tax Rate 19.22% 14.90% 18.00% 20.06% 21.99% 19.55% 12.28% -
Total Cost 251,360 249,068 275,262 281,896 274,632 277,048 265,500 -3.58%
-
Net Worth 435,750 422,787 432,442 411,528 408,291 396,458 397,743 6.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,251 - 11,635 15,677 23,783 - 11,104 59.01%
Div Payout % 50.08% - 32.30% 44.25% 69.69% - 25.37% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 435,750 422,787 432,442 411,528 408,291 396,458 397,743 6.27%
NOSH 185,425 186,249 193,920 195,966 198,199 198,229 201,900 -5.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.02% 11.63% 11.57% 11.17% 11.05% 12.08% 14.15% -
ROE 10.20% 7.75% 8.33% 8.61% 8.36% 9.60% 11.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 159.52 151.33 160.52 161.93 155.78 158.96 153.18 2.74%
EPS 23.96 17.60 18.57 18.08 17.22 19.20 21.68 6.90%
DPS 12.00 0.00 6.00 8.00 12.00 0.00 5.50 68.30%
NAPS 2.35 2.27 2.23 2.10 2.06 2.00 1.97 12.49%
Adjusted Per Share Value based on latest NOSH - 191,693
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 104.61 99.68 110.09 112.23 109.20 111.44 109.38 -2.93%
EPS 15.71 11.59 12.74 12.53 12.07 13.46 15.48 0.98%
DPS 7.87 0.00 4.11 5.54 8.41 0.00 3.93 58.94%
NAPS 1.5411 1.4952 1.5294 1.4554 1.444 1.4021 1.4067 6.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.31 1.32 1.20 1.04 1.18 1.17 1.17 -
P/RPS 0.82 0.87 0.75 0.64 0.76 0.74 0.76 5.20%
P/EPS 5.47 7.50 6.46 5.75 6.85 6.09 5.40 0.86%
EY 18.29 13.33 15.48 17.38 14.59 16.41 18.53 -0.86%
DY 9.16 0.00 5.00 7.69 10.17 0.00 4.70 56.08%
P/NAPS 0.56 0.58 0.54 0.50 0.57 0.59 0.59 -3.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 -
Price 1.39 1.25 1.32 1.19 1.22 1.28 1.22 -
P/RPS 0.87 0.83 0.82 0.73 0.78 0.81 0.80 5.75%
P/EPS 5.80 7.10 7.11 6.58 7.08 6.67 5.63 2.00%
EY 17.24 14.08 14.07 15.19 14.11 15.00 17.77 -2.00%
DY 8.63 0.00 4.55 6.72 9.84 0.00 4.51 54.19%
P/NAPS 0.59 0.55 0.59 0.57 0.59 0.64 0.62 -3.25%

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