[GUH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2434.2%
YoY- -19.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 127,261 53,167 292,710 231,746 133,399 63,149 298,137 -43.33%
PBT 25,185 4,709 32,036 27,834 2,280 2,198 35,451 -20.39%
Tax -1,748 -369 -7,355 -7,307 -1,470 -847 -5,020 -50.53%
NP 23,437 4,340 24,681 20,527 810 1,351 30,431 -15.99%
-
NP to SH 23,437 4,340 24,681 20,527 810 1,351 30,431 -15.99%
-
Tax Rate 6.94% 7.84% 22.96% 26.25% 64.47% 38.54% 14.16% -
Total Cost 103,824 48,827 268,029 211,219 132,589 61,798 267,706 -46.84%
-
Net Worth 365,427 348,104 344,386 339,041 319,371 316,786 333,490 6.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,022 - 6,887 6,919 6,942 - 6,130 29.41%
Div Payout % 38.50% - 27.91% 33.71% 857.14% - 20.15% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 365,427 348,104 344,386 339,041 319,371 316,786 333,490 6.29%
NOSH 225,572 226,041 229,590 230,640 231,428 232,931 245,213 -5.41%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 18.42% 8.16% 8.43% 8.86% 0.61% 2.14% 10.21% -
ROE 6.41% 1.25% 7.17% 6.05% 0.25% 0.43% 9.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 56.42 23.52 127.49 100.48 57.64 27.11 121.58 -40.08%
EPS 10.39 1.92 10.75 8.90 0.35 0.58 12.41 -11.17%
DPS 4.00 0.00 3.00 3.00 3.00 0.00 2.50 36.83%
NAPS 1.62 1.54 1.50 1.47 1.38 1.36 1.36 12.38%
Adjusted Per Share Value based on latest NOSH - 228,470
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.12 18.85 103.77 82.16 47.29 22.39 105.70 -43.33%
EPS 8.31 1.54 8.75 7.28 0.29 0.48 10.79 -15.99%
DPS 3.20 0.00 2.44 2.45 2.46 0.00 2.17 29.58%
NAPS 1.2955 1.2341 1.2209 1.202 1.1323 1.1231 1.1823 6.29%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.44 0.43 0.55 0.60 0.70 0.80 -
P/RPS 1.10 1.87 0.34 0.55 1.04 2.58 0.66 40.61%
P/EPS 5.97 22.92 4.00 6.18 171.43 120.69 6.45 -5.02%
EY 16.76 4.36 25.00 16.18 0.58 0.83 15.51 5.30%
DY 6.45 0.00 6.98 5.45 5.00 0.00 3.13 62.00%
P/NAPS 0.38 0.29 0.29 0.37 0.43 0.51 0.59 -25.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 20/05/08 25/02/08 -
Price 0.99 0.51 0.45 0.45 0.52 0.64 0.66 -
P/RPS 1.75 2.17 0.35 0.45 0.90 2.36 0.54 119.14%
P/EPS 9.53 26.56 4.19 5.06 148.57 110.34 5.32 47.55%
EY 10.49 3.76 23.89 19.78 0.67 0.91 18.80 -32.24%
DY 4.04 0.00 6.67 6.67 5.77 0.00 3.79 4.35%
P/NAPS 0.61 0.33 0.30 0.31 0.38 0.47 0.49 15.73%

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