[GUH] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 159.93%

YoY- 88.6%

Quarter Report

Quarterly Reports.xls

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	63,149	298,137	221,359	138,421	66,554	274,252	204,793	-54.32%
YoY %	-78.82%	34.68%	59.92%	107.98%	-75.73%	33.92%	-	-
Horiz. %	30.84%	145.58%	108.09%	67.59%	32.50%	133.92%	100.00%	-
PBT	2,198	35,451	28,747	15,432	5,759	21,533	13,643	-70.35%
YoY %	-93.80%	23.32%	86.28%	167.96%	-73.26%	57.83%	-	-
Horiz. %	16.11%	259.85%	210.71%	113.11%	42.21%	157.83%	100.00%	-
Tax	-847	-5,020	-3,353	-1,310	-326	-956	-1,675	-36.50%
YoY %	83.13%	-49.72%	-155.95%	-301.84%	65.90%	42.93%	-	-
Horiz. %	50.57%	299.70%	200.18%	78.21%	19.46%	57.07%	100.00%	-
NP	1,351	30,431	25,394	14,122	5,433	20,577	11,968	-76.61%
YoY %	-95.56%	19.84%	79.82%	159.93%	-73.60%	71.93%	-	-
Horiz. %	11.29%	254.27%	212.18%	118.00%	45.40%	171.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,351	30,431	25,394	14,122	5,433	20,577	11,968	-76.61%
YoY %	-95.56%	19.84%	79.82%	159.93%	-73.60%	71.93%	-	-
Horiz. %	11.29%	254.27%	212.18%	118.00%	45.40%	171.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.54%	14.16%	11.66%	8.49%	5.66%	4.44%	12.28%	-
YoY %	172.18%	21.44%	37.34%	50.00%	27.48%	-63.84%	-	-
Horiz. %	313.84%	115.31%	94.95%	69.14%	46.09%	36.16%	100.00%	-
Total Cost	61,798	267,706	195,965	124,299	61,121	253,675	192,825	-53.13%
YoY %	-76.92%	36.61%	57.66%	103.37%	-75.91%	31.56%	-	-
Horiz. %	32.05%	138.83%	101.63%	64.46%	31.70%	131.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,786	333,490	327,985	313,543	307,953	305,772	298,572	4.02%
YoY %	-5.01%	1.68%	4.61%	1.82%	0.71%	2.41%	-	-
Horiz. %	106.10%	111.70%	109.85%	105.01%	103.14%	102.41%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	6,130	6,211	3,762	3,755	3,759	3,763	-
YoY %	-	-1.30%	65.10%	0.19%	-0.11%	-0.11%	-	-
Horiz. %	-	162.90%	165.05%	99.97%	99.79%	99.89%	100.00%	-
Div Payout %	-	20.15%	24.46%	26.64%	69.12%	18.27%	31.45%	-
YoY %	-	-17.62%	-8.18%	-61.46%	278.33%	-41.91%	-	-
Horiz. %	-	64.07%	77.77%	84.71%	219.78%	58.09%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	316,786	333,490	327,985	313,543	307,953	305,772	298,572	4.02%
YoY %	-5.01%	1.68%	4.61%	1.82%	0.71%	2.41%	-	-
Horiz. %	106.10%	111.70%	109.85%	105.01%	103.14%	102.41%	100.00%	-
NOSH	232,931	245,213	248,473	250,834	250,368	250,633	250,901	-4.82%
YoY %	-5.01%	-1.31%	-0.94%	0.19%	-0.11%	-0.11%	-	-
Horiz. %	92.84%	97.73%	99.03%	99.97%	99.79%	99.89%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	2.14%	10.21%	11.47%	10.20%	8.16%	7.50%	5.84%	-
YoY %	-79.04%	-10.99%	12.45%	25.00%	8.80%	28.42%	-	-
Horiz. %	36.64%	174.83%	196.40%	174.66%	139.73%	128.42%	100.00%	-
ROE	0.43%	9.13%	7.74%	4.50%	1.76%	6.73%	4.01%	-
YoY %	-95.29%	17.96%	72.00%	155.68%	-73.85%	67.83%	-	-
Horiz. %	10.72%	227.68%	193.02%	112.22%	43.89%	167.83%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	27.11	121.58	89.09	55.18	26.58	109.42	81.62	-52.00%
YoY %	-77.70%	36.47%	61.45%	107.60%	-75.71%	34.06%	-	-
Horiz. %	33.21%	148.96%	109.15%	67.61%	32.57%	134.06%	100.00%	-
EPS	0.58	12.41	10.22	5.63	2.17	8.21	4.77	-75.42%
YoY %	-95.33%	21.43%	81.53%	159.45%	-73.57%	72.12%	-	-
Horiz. %	12.16%	260.17%	214.26%	118.03%	45.49%	172.12%	100.00%	-
DPS	0.00	2.50	2.50	1.50	1.50	1.50	1.50	-
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	166.67%	166.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.36	1.36	1.32	1.25	1.23	1.22	1.19	9.30%
YoY %	0.00%	3.03%	5.60%	1.63%	0.82%	2.52%	-	-
Horiz. %	114.29%	114.29%	110.92%	105.04%	103.36%	102.52%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 250,403
RPS	22.39	105.70	78.48	49.07	23.60	97.23	72.60	-54.32%
YoY %	-78.82%	34.68%	59.93%	107.92%	-75.73%	33.93%	-	-
Horiz. %	30.84%	145.59%	108.10%	67.59%	32.51%	133.93%	100.00%	-
EPS	0.48	10.79	9.00	5.01	1.93	7.30	4.24	-76.56%
YoY %	-95.55%	19.89%	79.64%	159.59%	-73.56%	72.17%	-	-
Horiz. %	11.32%	254.48%	212.26%	118.16%	45.52%	172.17%	100.00%	-
DPS	0.00	2.17	2.20	1.33	1.33	1.33	1.33	-
YoY %	0.00%	-1.36%	65.41%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	163.16%	165.41%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.1231	1.1823	1.1628	1.1116	1.0918	1.084	1.0585	4.02%
YoY %	-5.01%	1.68%	4.61%	1.81%	0.72%	2.41%	-	-
Horiz. %	106.10%	111.70%	109.85%	105.02%	103.15%	102.41%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.70	0.80	0.85	0.66	0.51	0.37	0.35	-
P/RPS	2.58	0.66	0.95	1.20	1.92	0.34	0.43	229.83%
YoY %	290.91%	-30.53%	-20.83%	-37.50%	464.71%	-20.93%	-	-
Horiz. %	600.00%	153.49%	220.93%	279.07%	446.51%	79.07%	100.00%	-
P/EPS	120.69	6.45	8.32	11.72	23.50	4.51	7.34	545.52%
YoY %	1,771.16%	-22.48%	-29.01%	-50.13%	421.06%	-38.56%	-	-
Horiz. %	1,644.28%	87.87%	113.35%	159.67%	320.16%	61.44%	100.00%	-
EY	0.83	15.51	12.02	8.53	4.25	22.19	13.63	-84.49%
YoY %	-94.65%	29.03%	40.91%	100.71%	-80.85%	62.80%	-	-
Horiz. %	6.09%	113.79%	88.19%	62.58%	31.18%	162.80%	100.00%	-
DY	0.00	3.13	2.94	2.27	2.94	4.05	4.29	-
YoY %	0.00%	6.46%	29.52%	-22.79%	-27.41%	-5.59%	-	-
Horiz. %	0.00%	72.96%	68.53%	52.91%	68.53%	94.41%	100.00%	-
P/NAPS	0.51	0.59	0.64	0.53	0.41	0.30	0.29	45.64%
YoY %	-13.56%	-7.81%	20.75%	29.27%	36.67%	3.45%	-	-
Horiz. %	175.86%	203.45%	220.69%	182.76%	141.38%	103.45%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	20/05/08	25/02/08	19/11/07	21/08/07	28/05/07	12/02/07	15/11/06	-
Price	0.64	0.66	0.84	0.65	0.53	0.41	0.38	-
P/RPS	2.36	0.54	0.94	1.18	1.99	0.37	0.47	192.94%
YoY %	337.04%	-42.55%	-20.34%	-40.70%	437.84%	-21.28%	-	-
Horiz. %	502.13%	114.89%	200.00%	251.06%	423.40%	78.72%	100.00%	-
P/EPS	110.34	5.32	8.22	11.55	24.42	4.99	7.97	475.64%
YoY %	1,974.06%	-35.28%	-28.83%	-52.70%	389.38%	-37.39%	-	-
Horiz. %	1,384.44%	66.75%	103.14%	144.92%	306.40%	62.61%	100.00%	-
EY	0.91	18.80	12.17	8.66	4.09	20.02	12.55	-82.58%
YoY %	-95.16%	54.48%	40.53%	111.74%	-79.57%	59.52%	-	-
Horiz. %	7.25%	149.80%	96.97%	69.00%	32.59%	159.52%	100.00%	-
DY	0.00	3.79	2.98	2.31	2.83	3.66	3.95	-
YoY %	0.00%	27.18%	29.00%	-18.37%	-22.68%	-7.34%	-	-
Horiz. %	0.00%	95.95%	75.44%	58.48%	71.65%	92.66%	100.00%	-
P/NAPS	0.47	0.49	0.64	0.52	0.43	0.34	0.32	29.18%
YoY %	-4.08%	-23.44%	23.08%	20.93%	26.47%	6.25%	-	-
Horiz. %	146.87%	153.12%	200.00%	162.50%	134.38%	106.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos