[GUH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 234.9%
YoY- 144.38%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 274,252 273,057 260,456 255,072 263,252 254,893 236,130 10.46%
PBT 21,533 18,190 16,118 14,984 -8,617 -4,228 -11,012 -
Tax -956 -2,233 -1,142 -1,564 -1,331 8 480 -
NP 20,577 15,957 14,976 13,420 -9,948 -4,220 -10,532 -
-
NP to SH 20,577 15,957 14,976 13,420 -9,948 -4,220 -10,532 -
-
Tax Rate 4.44% 12.28% 7.09% 10.44% - - - -
Total Cost 253,675 257,100 245,480 241,652 273,200 259,113 246,662 1.88%
-
Net Worth 305,772 298,572 298,017 292,936 293,177 298,916 295,899 2.20%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,759 5,018 - - - - - -
Div Payout % 18.27% 31.45% - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 305,772 298,572 298,017 292,936 293,177 298,916 295,899 2.20%
NOSH 250,633 250,901 250,434 250,373 250,579 251,190 250,761 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.50% 5.84% 5.75% 5.26% -3.78% -1.66% -4.46% -
ROE 6.73% 5.34% 5.03% 4.58% -3.39% -1.41% -3.56% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 109.42 108.83 104.00 101.88 105.06 101.47 94.17 10.49%
EPS 8.21 6.36 5.98 5.36 -3.97 -1.68 -4.20 -
DPS 1.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.19 1.17 1.17 1.19 1.18 2.24%
Adjusted Per Share Value based on latest NOSH - 250,373
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.23 96.81 92.34 90.43 93.33 90.37 83.71 10.46%
EPS 7.30 5.66 5.31 4.76 -3.53 -1.50 -3.73 -
DPS 1.33 1.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.084 1.0585 1.0565 1.0385 1.0394 1.0597 1.049 2.20%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.37 0.35 0.31 0.23 0.22 0.25 0.30 -
P/RPS 0.34 0.32 0.30 0.23 0.21 0.25 0.32 4.11%
P/EPS 4.51 5.50 5.18 4.29 -5.54 -14.88 -7.14 -
EY 22.19 18.17 19.29 23.30 -18.05 -6.72 -14.00 -
DY 4.05 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.26 0.20 0.19 0.21 0.25 12.88%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 15/11/06 15/08/06 30/05/06 13/02/06 22/11/05 23/08/05 -
Price 0.41 0.38 0.44 0.31 0.30 0.22 0.28 -
P/RPS 0.37 0.35 0.42 0.30 0.29 0.22 0.30 14.96%
P/EPS 4.99 5.97 7.36 5.78 -7.56 -13.10 -6.67 -
EY 20.02 16.74 13.59 17.29 -13.23 -7.64 -15.00 -
DY 3.66 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.37 0.26 0.26 0.18 0.24 26.05%

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