[GUH] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -13.05%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 311,280 317,326 308,762 315,108 309,272 310,108 305,132 1.33%
PBT 43,923 44,324 43,748 47,308 49,898 48,960 51,798 -10.38%
Tax -7,905 -8,893 -9,618 -9,248 -6,126 -5,994 -6,910 9.35%
NP 36,018 35,430 34,130 38,060 43,772 42,965 44,888 -13.61%
-
NP to SH 36,018 35,430 34,130 38,060 43,772 42,965 44,888 -13.61%
-
Tax Rate 18.00% 20.06% 21.99% 19.55% 12.28% 12.24% 13.34% -
Total Cost 275,262 281,896 274,632 277,048 265,500 267,142 260,244 3.80%
-
Net Worth 432,442 411,528 408,291 396,458 397,743 385,066 385,914 7.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,635 15,677 23,783 - 11,104 14,862 22,342 -35.19%
Div Payout % 32.30% 44.25% 69.69% - 25.37% 34.59% 49.77% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 432,442 411,528 408,291 396,458 397,743 385,066 385,914 7.86%
NOSH 193,920 195,966 198,199 198,229 201,900 202,666 203,113 -3.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.57% 11.17% 11.05% 12.08% 14.15% 13.85% 14.71% -
ROE 8.33% 8.61% 8.36% 9.60% 11.01% 11.16% 11.63% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 160.52 161.93 155.78 158.96 153.18 153.01 150.23 4.50%
EPS 18.57 18.08 17.22 19.20 21.68 21.20 22.10 -10.92%
DPS 6.00 8.00 12.00 0.00 5.50 7.33 11.00 -33.16%
NAPS 2.23 2.10 2.06 2.00 1.97 1.90 1.90 11.23%
Adjusted Per Share Value based on latest NOSH - 198,229
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.36 112.50 109.46 111.71 109.64 109.94 108.18 1.33%
EPS 12.77 12.56 12.10 13.49 15.52 15.23 15.91 -13.59%
DPS 4.12 5.56 8.43 0.00 3.94 5.27 7.92 -35.24%
NAPS 1.5331 1.459 1.4475 1.4055 1.4101 1.3652 1.3682 7.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.04 1.18 1.17 1.17 1.16 1.10 -
P/RPS 0.75 0.64 0.76 0.74 0.76 0.76 0.73 1.81%
P/EPS 6.46 5.75 6.85 6.09 5.40 5.47 4.98 18.88%
EY 15.48 17.38 14.59 16.41 18.53 18.28 20.09 -15.91%
DY 5.00 7.69 10.17 0.00 4.70 6.32 10.00 -36.92%
P/NAPS 0.54 0.50 0.57 0.59 0.59 0.61 0.58 -4.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 -
Price 1.32 1.19 1.22 1.28 1.22 1.16 1.15 -
P/RPS 0.82 0.73 0.78 0.81 0.80 0.76 0.77 4.27%
P/EPS 7.11 6.58 7.08 6.67 5.63 5.47 5.20 23.12%
EY 14.07 15.19 14.11 15.00 17.77 18.28 19.22 -18.72%
DY 4.55 6.72 9.84 0.00 4.51 6.32 9.57 -39.00%
P/NAPS 0.59 0.57 0.59 0.64 0.62 0.61 0.61 -2.19%

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