[GUH] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.82%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 273,232 254,522 212,668 292,710 308,994 266,798 252,596 5.36%
PBT 54,497 50,370 18,836 32,036 37,112 4,560 8,792 237.06%
Tax -4,358 -3,496 -1,476 -7,355 -9,742 -2,940 -3,388 18.25%
NP 50,138 46,874 17,360 24,681 27,369 1,620 5,404 340.93%
-
NP to SH 50,138 46,874 17,360 24,681 27,369 1,620 5,404 340.93%
-
Tax Rate 8.00% 6.94% 7.84% 22.96% 26.25% 64.47% 38.54% -
Total Cost 223,093 207,648 195,308 268,029 281,625 265,178 247,192 -6.60%
-
Net Worth 378,681 365,427 348,104 344,386 339,041 319,371 316,786 12.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,742 18,045 - 6,887 9,225 13,885 - -
Div Payout % 23.42% 38.50% - 27.91% 33.71% 857.14% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 378,681 365,427 348,104 344,386 339,041 319,371 316,786 12.62%
NOSH 220,163 225,572 226,041 229,590 230,640 231,428 232,931 -3.68%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 18.35% 18.42% 8.16% 8.43% 8.86% 0.61% 2.14% -
ROE 13.24% 12.83% 4.99% 7.17% 8.07% 0.51% 1.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 124.10 112.83 94.08 127.49 133.97 115.28 108.44 9.40%
EPS 22.77 20.78 7.68 10.75 11.87 0.70 2.32 357.76%
DPS 5.33 8.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 1.72 1.62 1.54 1.50 1.47 1.38 1.36 16.93%
Adjusted Per Share Value based on latest NOSH - 225,760
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 96.63 90.01 75.21 103.52 109.28 94.36 89.33 5.37%
EPS 17.73 16.58 6.14 8.73 9.68 0.57 1.91 341.09%
DPS 4.15 6.38 0.00 2.44 3.26 4.91 0.00 -
NAPS 1.3393 1.2924 1.2311 1.218 1.1991 1.1295 1.1204 12.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.62 0.44 0.43 0.55 0.60 0.70 -
P/RPS 0.71 0.55 0.47 0.34 0.41 0.52 0.65 6.05%
P/EPS 3.86 2.98 5.73 4.00 4.63 85.71 30.17 -74.57%
EY 25.88 33.52 17.45 25.00 21.58 1.17 3.31 293.44%
DY 6.06 12.90 0.00 6.98 7.27 10.00 0.00 -
P/NAPS 0.51 0.38 0.29 0.29 0.37 0.43 0.51 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 20/05/08 -
Price 0.83 0.99 0.51 0.45 0.45 0.52 0.64 -
P/RPS 0.67 0.88 0.54 0.35 0.34 0.45 0.59 8.83%
P/EPS 3.64 4.76 6.64 4.19 3.79 74.29 27.59 -74.05%
EY 27.44 20.99 15.06 23.89 26.37 1.35 3.63 284.69%
DY 6.43 8.08 0.00 6.67 8.89 11.54 0.00 -
P/NAPS 0.48 0.61 0.33 0.30 0.31 0.38 0.47 1.41%

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