[GUH] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 55.72%
YoY- -17.54%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 147,894 70,462 311,280 237,995 154,381 78,777 309,272 -38.87%
PBT 27,498 9,630 43,923 33,243 21,874 11,827 49,898 -32.80%
Tax -5,284 -1,435 -7,905 -6,670 -4,809 -2,312 -6,126 -9.39%
NP 22,214 8,195 36,018 26,573 17,065 9,515 43,772 -36.40%
-
NP to SH 22,214 8,195 36,018 26,573 17,065 9,515 43,772 -36.40%
-
Tax Rate 19.22% 14.90% 18.00% 20.06% 21.99% 19.55% 12.28% -
Total Cost 125,680 62,267 275,262 211,422 137,316 69,262 265,500 -39.28%
-
Net Worth 435,750 422,787 432,442 411,528 408,291 396,458 397,743 6.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 11,125 - 11,635 11,757 11,891 - 11,104 0.12%
Div Payout % 50.08% - 32.30% 44.25% 69.69% - 25.37% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 435,750 422,787 432,442 411,528 408,291 396,458 397,743 6.27%
NOSH 185,425 186,249 193,920 195,966 198,199 198,229 201,900 -5.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.02% 11.63% 11.57% 11.17% 11.05% 12.08% 14.15% -
ROE 5.10% 1.94% 8.33% 6.46% 4.18% 2.40% 11.01% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 79.76 37.83 160.52 121.45 77.89 39.74 153.18 -35.30%
EPS 11.98 4.40 18.57 13.56 8.61 4.80 21.68 -32.68%
DPS 6.00 0.00 6.00 6.00 6.00 0.00 5.50 5.97%
NAPS 2.35 2.27 2.23 2.10 2.06 2.00 1.97 12.49%
Adjusted Per Share Value based on latest NOSH - 191,693
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.30 24.92 110.09 84.17 54.60 27.86 109.38 -38.88%
EPS 7.86 2.90 12.74 9.40 6.04 3.37 15.48 -36.38%
DPS 3.93 0.00 4.11 4.16 4.21 0.00 3.93 0.00%
NAPS 1.5411 1.4952 1.5294 1.4554 1.444 1.4021 1.4067 6.27%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.31 1.32 1.20 1.04 1.18 1.17 1.17 -
P/RPS 1.64 3.49 0.75 0.86 1.51 2.94 0.76 67.06%
P/EPS 10.93 30.00 6.46 7.67 13.70 24.37 5.40 60.08%
EY 9.15 3.33 15.48 13.04 7.30 4.10 18.53 -37.55%
DY 4.58 0.00 5.00 5.77 5.08 0.00 4.70 -1.71%
P/NAPS 0.56 0.58 0.54 0.50 0.57 0.59 0.59 -3.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 -
Price 1.39 1.25 1.32 1.19 1.22 1.28 1.22 -
P/RPS 1.74 3.30 0.82 0.98 1.57 3.22 0.80 67.94%
P/EPS 11.60 28.41 7.11 8.78 14.17 26.67 5.63 61.99%
EY 8.62 3.52 14.07 11.39 7.06 3.75 17.77 -38.29%
DY 4.32 0.00 4.55 5.04 4.92 0.00 4.51 -2.83%
P/NAPS 0.59 0.55 0.59 0.57 0.59 0.64 0.62 -3.25%

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