[GUH] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
13-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -135.73%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 273,057 260,456 255,072 263,252 254,893 236,130 225,376 13.63%
PBT 18,190 16,118 14,984 -8,617 -4,228 -11,012 -29,292 -
Tax -2,233 -1,142 -1,564 -1,331 8 480 -948 76.94%
NP 15,957 14,976 13,420 -9,948 -4,220 -10,532 -30,240 -
-
NP to SH 15,957 14,976 13,420 -9,948 -4,220 -10,532 -30,240 -
-
Tax Rate 12.28% 7.09% 10.44% - - - - -
Total Cost 257,100 245,480 241,652 273,200 259,113 246,662 255,616 0.38%
-
Net Worth 298,572 298,017 292,936 293,177 298,916 295,899 292,887 1.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,018 - - - - - - -
Div Payout % 31.45% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 298,572 298,017 292,936 293,177 298,916 295,899 292,887 1.28%
NOSH 250,901 250,434 250,373 250,579 251,190 250,761 250,331 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.84% 5.75% 5.26% -3.78% -1.66% -4.46% -13.42% -
ROE 5.34% 5.03% 4.58% -3.39% -1.41% -3.56% -10.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 108.83 104.00 101.88 105.06 101.47 94.17 90.03 13.46%
EPS 6.36 5.98 5.36 -3.97 -1.68 -4.20 -12.08 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.17 1.17 1.19 1.18 1.17 1.13%
Adjusted Per Share Value based on latest NOSH - 250,295
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 96.81 92.34 90.43 93.33 90.37 83.71 79.90 13.64%
EPS 5.66 5.31 4.76 -3.53 -1.50 -3.73 -10.72 -
DPS 1.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0585 1.0565 1.0385 1.0394 1.0597 1.049 1.0384 1.28%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.35 0.31 0.23 0.22 0.25 0.30 0.37 -
P/RPS 0.32 0.30 0.23 0.21 0.25 0.32 0.41 -15.21%
P/EPS 5.50 5.18 4.29 -5.54 -14.88 -7.14 -3.06 -
EY 18.17 19.29 23.30 -18.05 -6.72 -14.00 -32.65 -
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.20 0.19 0.21 0.25 0.32 -6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 15/08/06 30/05/06 13/02/06 22/11/05 23/08/05 30/05/05 -
Price 0.38 0.44 0.31 0.30 0.22 0.28 0.28 -
P/RPS 0.35 0.42 0.30 0.29 0.22 0.30 0.31 8.41%
P/EPS 5.97 7.36 5.78 -7.56 -13.10 -6.67 -2.32 -
EY 16.74 13.59 17.29 -13.23 -7.64 -15.00 -43.14 -
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.26 0.26 0.18 0.24 0.24 21.12%

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