[GUH] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.24%
YoY- -75.13%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 292,710 308,994 266,798 252,596 298,137 295,145 276,842 3.76%
PBT 32,036 37,112 4,560 8,792 35,451 38,329 30,864 2.50%
Tax -7,355 -9,742 -2,940 -3,388 -5,020 -4,470 -2,620 98.37%
NP 24,681 27,369 1,620 5,404 30,431 33,858 28,244 -8.56%
-
NP to SH 24,681 27,369 1,620 5,404 30,431 33,858 28,244 -8.56%
-
Tax Rate 22.96% 26.25% 64.47% 38.54% 14.16% 11.66% 8.49% -
Total Cost 268,029 281,625 265,178 247,192 267,706 261,286 248,598 5.12%
-
Net Worth 344,386 339,041 319,371 316,786 333,490 327,985 313,543 6.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,887 9,225 13,885 - 6,130 8,282 7,525 -5.70%
Div Payout % 27.91% 33.71% 857.14% - 20.15% 24.46% 26.64% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 344,386 339,041 319,371 316,786 333,490 327,985 313,543 6.42%
NOSH 229,590 230,640 231,428 232,931 245,213 248,473 250,834 -5.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.43% 8.86% 0.61% 2.14% 10.21% 11.47% 10.20% -
ROE 7.17% 8.07% 0.51% 1.71% 9.13% 10.32% 9.01% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 127.49 133.97 115.28 108.44 121.58 118.78 110.37 10.04%
EPS 10.75 11.87 0.70 2.32 12.41 13.63 11.26 -3.02%
DPS 3.00 4.00 6.00 0.00 2.50 3.33 3.00 0.00%
NAPS 1.50 1.47 1.38 1.36 1.36 1.32 1.25 12.86%
Adjusted Per Share Value based on latest NOSH - 232,931
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.52 109.28 94.36 89.33 105.44 104.38 97.91 3.76%
EPS 8.73 9.68 0.57 1.91 10.76 11.97 9.99 -8.55%
DPS 2.44 3.26 4.91 0.00 2.17 2.93 2.66 -5.56%
NAPS 1.218 1.1991 1.1295 1.1204 1.1794 1.16 1.1089 6.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.55 0.60 0.70 0.80 0.85 0.66 -
P/RPS 0.34 0.41 0.52 0.65 0.66 0.72 0.60 -31.40%
P/EPS 4.00 4.63 85.71 30.17 6.45 6.24 5.86 -22.38%
EY 25.00 21.58 1.17 3.31 15.51 16.03 17.06 28.86%
DY 6.98 7.27 10.00 0.00 3.13 3.92 4.55 32.84%
P/NAPS 0.29 0.37 0.43 0.51 0.59 0.64 0.53 -32.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 19/11/08 19/08/08 20/05/08 25/02/08 19/11/07 21/08/07 -
Price 0.45 0.45 0.52 0.64 0.66 0.84 0.65 -
P/RPS 0.35 0.34 0.45 0.59 0.54 0.71 0.59 -29.28%
P/EPS 4.19 3.79 74.29 27.59 5.32 6.16 5.77 -19.13%
EY 23.89 26.37 1.35 3.63 18.80 16.22 17.32 23.79%
DY 6.67 8.89 11.54 0.00 3.79 3.97 4.62 27.59%
P/NAPS 0.30 0.31 0.38 0.47 0.49 0.64 0.52 -30.58%

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