[GUH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.56%
YoY- 191.84%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 309,272 310,108 305,132 280,860 272,769 273,232 254,522 13.82%
PBT 49,898 48,960 51,798 58,656 53,471 54,497 50,370 -0.62%
Tax -6,126 -5,994 -6,910 -7,992 -3,089 -4,358 -3,496 45.19%
NP 43,772 42,965 44,888 50,664 50,382 50,138 46,874 -4.45%
-
NP to SH 43,772 42,965 44,888 50,664 50,382 50,138 46,874 -4.45%
-
Tax Rate 12.28% 12.24% 13.34% 13.63% 5.78% 8.00% 6.94% -
Total Cost 265,500 267,142 260,244 230,196 222,387 223,093 207,648 17.75%
-
Net Worth 397,743 385,066 385,914 375,514 388,550 378,681 365,427 5.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,104 14,862 22,342 - 8,634 11,742 18,045 -27.58%
Div Payout % 25.37% 34.59% 49.77% - 17.14% 23.42% 38.50% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 397,743 385,066 385,914 375,514 388,550 378,681 365,427 5.79%
NOSH 201,900 202,666 203,113 202,980 215,861 220,163 225,572 -7.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.15% 13.85% 14.71% 18.04% 18.47% 18.35% 18.42% -
ROE 11.01% 11.16% 11.63% 13.49% 12.97% 13.24% 12.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 153.18 153.01 150.23 138.37 126.36 124.10 112.83 22.53%
EPS 21.68 21.20 22.10 24.96 23.34 22.77 20.78 2.85%
DPS 5.50 7.33 11.00 0.00 4.00 5.33 8.00 -22.05%
NAPS 1.97 1.90 1.90 1.85 1.80 1.72 1.62 13.88%
Adjusted Per Share Value based on latest NOSH - 202,980
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.38 109.67 107.91 99.33 96.47 96.63 90.01 13.83%
EPS 15.48 15.20 15.88 17.92 17.82 17.73 16.58 -4.46%
DPS 3.93 5.26 7.90 0.00 3.05 4.15 6.38 -27.54%
NAPS 1.4067 1.3618 1.3648 1.3281 1.3742 1.3393 1.2924 5.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.17 1.16 1.10 1.20 0.91 0.88 0.62 -
P/RPS 0.76 0.76 0.73 0.87 0.72 0.71 0.55 23.98%
P/EPS 5.40 5.47 4.98 4.81 3.90 3.86 2.98 48.47%
EY 18.53 18.28 20.09 20.80 25.65 25.88 33.52 -32.57%
DY 4.70 6.32 10.00 0.00 4.40 6.06 12.90 -48.89%
P/NAPS 0.59 0.61 0.58 0.65 0.51 0.51 0.38 33.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 -
Price 1.22 1.16 1.15 1.16 1.01 0.83 0.99 -
P/RPS 0.80 0.76 0.77 0.84 0.80 0.67 0.88 -6.14%
P/EPS 5.63 5.47 5.20 4.65 4.33 3.64 4.76 11.80%
EY 17.77 18.28 19.22 21.52 23.11 27.44 20.99 -10.48%
DY 4.51 6.32 9.57 0.00 3.96 6.43 8.08 -32.13%
P/NAPS 0.62 0.61 0.61 0.63 0.56 0.48 0.61 1.08%

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