[GUH] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 440.02%
YoY- 2793.46%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 70,215 272,769 204,924 127,261 53,167 292,710 231,746 -54.92%
PBT 14,664 53,471 40,873 25,185 4,709 32,036 27,834 -34.79%
Tax -1,998 -3,089 -3,269 -1,748 -369 -7,355 -7,307 -57.90%
NP 12,666 50,382 37,604 23,437 4,340 24,681 20,527 -27.54%
-
NP to SH 12,666 50,382 37,604 23,437 4,340 24,681 20,527 -27.54%
-
Tax Rate 13.63% 5.78% 8.00% 6.94% 7.84% 22.96% 26.25% -
Total Cost 57,549 222,387 167,320 103,824 48,827 268,029 211,219 -58.00%
-
Net Worth 375,514 388,550 378,681 365,427 348,104 344,386 339,041 7.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,634 8,806 9,022 - 6,887 6,919 -
Div Payout % - 17.14% 23.42% 38.50% - 27.91% 33.71% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 375,514 388,550 378,681 365,427 348,104 344,386 339,041 7.05%
NOSH 202,980 215,861 220,163 225,572 226,041 229,590 230,640 -8.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.04% 18.47% 18.35% 18.42% 8.16% 8.43% 8.86% -
ROE 3.37% 12.97% 9.93% 6.41% 1.25% 7.17% 6.05% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.59 126.36 93.08 56.42 23.52 127.49 100.48 -50.91%
EPS 6.24 23.34 17.08 10.39 1.92 10.75 8.90 -21.09%
DPS 0.00 4.00 4.00 4.00 0.00 3.00 3.00 -
NAPS 1.85 1.80 1.72 1.62 1.54 1.50 1.47 16.58%
Adjusted Per Share Value based on latest NOSH - 225,466
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.89 96.70 72.65 45.12 18.85 103.77 82.16 -54.92%
EPS 4.49 17.86 13.33 8.31 1.54 8.75 7.28 -27.56%
DPS 0.00 3.06 3.12 3.20 0.00 2.44 2.45 -
NAPS 1.3313 1.3775 1.3425 1.2955 1.2341 1.2209 1.202 7.05%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.20 0.91 0.88 0.62 0.44 0.43 0.55 -
P/RPS 3.47 0.72 0.95 1.10 1.87 0.34 0.55 241.82%
P/EPS 19.23 3.90 5.15 5.97 22.92 4.00 6.18 113.28%
EY 5.20 25.65 19.41 16.76 4.36 25.00 16.18 -53.11%
DY 0.00 4.40 4.55 6.45 0.00 6.98 5.45 -
P/NAPS 0.65 0.51 0.51 0.38 0.29 0.29 0.37 45.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 23/02/10 11/11/09 18/08/09 27/05/09 18/02/09 19/11/08 -
Price 1.16 1.01 0.83 0.99 0.51 0.45 0.45 -
P/RPS 3.35 0.80 0.89 1.75 2.17 0.35 0.45 281.72%
P/EPS 18.59 4.33 4.86 9.53 26.56 4.19 5.06 138.28%
EY 5.38 23.11 20.58 10.49 3.76 23.89 19.78 -58.05%
DY 0.00 3.96 4.82 4.04 0.00 6.67 6.67 -
P/NAPS 0.63 0.56 0.48 0.61 0.33 0.30 0.31 60.51%

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