[GUH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

12-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 71.93%

YoY- 306.85%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	221,359	138,421	66,554	274,252	204,793	130,228	63,768	129.08%
YoY %	59.92%	107.98%	-75.73%	33.92%	57.26%	104.22%	-	-
Horiz. %	347.13%	217.07%	104.37%	430.08%	321.15%	204.22%	100.00%	-
PBT	28,747	15,432	5,759	21,533	13,643	8,059	3,746	288.57%
YoY %	86.28%	167.96%	-73.26%	57.83%	69.29%	115.14%	-	-
Horiz. %	767.41%	411.96%	153.74%	574.83%	364.20%	215.14%	100.00%	-
Tax	-3,353	-1,310	-326	-956	-1,675	-571	-391	318.41%
YoY %	-155.95%	-301.84%	65.90%	42.93%	-193.35%	-46.04%	-	-
Horiz. %	857.54%	335.04%	83.38%	244.50%	428.39%	146.04%	100.00%	-
NP	25,394	14,122	5,433	20,577	11,968	7,488	3,355	285.02%
YoY %	79.82%	159.93%	-73.60%	71.93%	59.83%	123.19%	-	-
Horiz. %	756.90%	420.92%	161.94%	613.32%	356.72%	223.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,394	14,122	5,433	20,577	11,968	7,488	3,355	285.02%
YoY %	79.82%	159.93%	-73.60%	71.93%	59.83%	123.19%	-	-
Horiz. %	756.90%	420.92%	161.94%	613.32%	356.72%	223.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.66%	8.49%	5.66%	4.44%	12.28%	7.09%	10.44%	-
YoY %	37.34%	50.00%	27.48%	-63.84%	73.20%	-32.09%	-	-
Horiz. %	111.69%	81.32%	54.21%	42.53%	117.62%	67.91%	100.00%	-
Total Cost	195,965	124,299	61,121	253,675	192,825	122,740	60,413	118.97%
YoY %	57.66%	103.37%	-75.91%	31.56%	57.10%	103.17%	-	-
Horiz. %	324.38%	205.75%	101.17%	419.90%	319.18%	203.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,985	313,543	307,953	305,772	298,572	298,017	292,936	7.81%
YoY %	4.61%	1.82%	0.71%	2.41%	0.19%	1.73%	-	-
Horiz. %	111.96%	107.03%	105.13%	104.38%	101.92%	101.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	6,211	3,762	3,755	3,759	3,763	-	-	-
YoY %	65.10%	0.19%	-0.11%	-0.11%	0.00%	-	-	-
Horiz. %	165.05%	99.97%	99.79%	99.89%	100.00%	-	-	-
Div Payout %	24.46%	26.64%	69.12%	18.27%	31.45%	-	-	-
YoY %	-8.18%	-61.46%	278.33%	-41.91%	0.00%	-	-	-
Horiz. %	77.77%	84.71%	219.78%	58.09%	100.00%	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	327,985	313,543	307,953	305,772	298,572	298,017	292,936	7.81%
YoY %	4.61%	1.82%	0.71%	2.41%	0.19%	1.73%	-	-
Horiz. %	111.96%	107.03%	105.13%	104.38%	101.92%	101.73%	100.00%	-
NOSH	248,473	250,834	250,368	250,633	250,901	250,434	250,373	-0.50%
YoY %	-0.94%	0.19%	-0.11%	-0.11%	0.19%	0.02%	-	-
Horiz. %	99.24%	100.18%	100.00%	100.10%	100.21%	100.02%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	11.47%	10.20%	8.16%	7.50%	5.84%	5.75%	5.26%	-
YoY %	12.45%	25.00%	8.80%	28.42%	1.57%	9.32%	-	-
Horiz. %	218.06%	193.92%	155.13%	142.59%	111.03%	109.32%	100.00%	-
ROE	7.74%	4.50%	1.76%	6.73%	4.01%	2.51%	1.15%	-
YoY %	72.00%	155.68%	-73.85%	67.83%	59.76%	118.26%	-	-
Horiz. %	673.04%	391.30%	153.04%	585.22%	348.70%	218.26%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	89.09	55.18	26.58	109.42	81.62	52.00	25.47	130.25%
YoY %	61.45%	107.60%	-75.71%	34.06%	56.96%	104.16%	-	-
Horiz. %	349.78%	216.65%	104.36%	429.60%	320.46%	204.16%	100.00%	-
EPS	10.22	5.63	2.17	8.21	4.77	2.99	1.34	286.98%
YoY %	81.53%	159.45%	-73.57%	72.12%	59.53%	123.13%	-	-
Horiz. %	762.69%	420.15%	161.94%	612.69%	355.97%	223.13%	100.00%	-
DPS	2.50	1.50	1.50	1.50	1.50	0.00	0.00	-
YoY %	66.67%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.32	1.25	1.23	1.22	1.19	1.19	1.17	8.36%
YoY %	5.60%	1.63%	0.82%	2.52%	0.00%	1.71%	-	-
Horiz. %	112.82%	106.84%	105.13%	104.27%	101.71%	101.71%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 250,991
RPS	78.48	49.07	23.60	97.23	72.60	46.17	22.61	129.07%
YoY %	59.93%	107.92%	-75.73%	33.93%	57.24%	104.20%	-	-
Horiz. %	347.10%	217.03%	104.38%	430.03%	321.10%	204.20%	100.00%	-
EPS	9.00	5.01	1.93	7.30	4.24	2.65	1.19	284.82%
YoY %	79.64%	159.59%	-73.56%	72.17%	60.00%	122.69%	-	-
Horiz. %	756.30%	421.01%	162.18%	613.45%	356.30%	222.69%	100.00%	-
DPS	2.20	1.33	1.33	1.33	1.33	0.00	0.00	-
YoY %	65.41%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	165.41%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.1628	1.1116	1.0918	1.084	1.0585	1.0565	1.0385	7.82%
YoY %	4.61%	1.81%	0.72%	2.41%	0.19%	1.73%	-	-
Horiz. %	111.97%	107.04%	105.13%	104.38%	101.93%	101.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.85	0.66	0.51	0.37	0.35	0.31	0.23	-
P/RPS	0.95	1.20	1.92	0.34	0.43	0.60	0.90	3.66%
YoY %	-20.83%	-37.50%	464.71%	-20.93%	-28.33%	-33.33%	-	-
Horiz. %	105.56%	133.33%	213.33%	37.78%	47.78%	66.67%	100.00%	-
P/EPS	8.32	11.72	23.50	4.51	7.34	10.37	17.16	-38.25%
YoY %	-29.01%	-50.13%	421.06%	-38.56%	-29.22%	-39.57%	-	-
Horiz. %	48.48%	68.30%	136.95%	26.28%	42.77%	60.43%	100.00%	-
EY	12.02	8.53	4.25	22.19	13.63	9.65	5.83	61.91%
YoY %	40.91%	100.71%	-80.85%	62.80%	41.24%	65.52%	-	-
Horiz. %	206.17%	146.31%	72.90%	380.62%	233.79%	165.52%	100.00%	-
DY	2.94	2.27	2.94	4.05	4.29	0.00	0.00	-
YoY %	29.52%	-22.79%	-27.41%	-5.59%	0.00%	0.00%	-	-
Horiz. %	68.53%	52.91%	68.53%	94.41%	100.00%	-	-	-
P/NAPS	0.64	0.53	0.41	0.30	0.29	0.26	0.20	116.99%
YoY %	20.75%	29.27%	36.67%	3.45%	11.54%	30.00%	-	-
Horiz. %	320.00%	265.00%	205.00%	150.00%	145.00%	130.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	21/08/07	28/05/07	12/02/07	15/11/06	15/08/06	30/05/06	-
Price	0.84	0.65	0.53	0.41	0.38	0.44	0.31	-
P/RPS	0.94	1.18	1.99	0.37	0.47	0.85	1.22	-15.94%
YoY %	-20.34%	-40.70%	437.84%	-21.28%	-44.71%	-30.33%	-	-
Horiz. %	77.05%	96.72%	163.11%	30.33%	38.52%	69.67%	100.00%	-
P/EPS	8.22	11.55	24.42	4.99	7.97	14.72	23.13	-49.79%
YoY %	-28.83%	-52.70%	389.38%	-37.39%	-45.86%	-36.36%	-	-
Horiz. %	35.54%	49.94%	105.58%	21.57%	34.46%	63.64%	100.00%	-
EY	12.17	8.66	4.09	20.02	12.55	6.80	4.32	99.34%
YoY %	40.53%	111.74%	-79.57%	59.52%	84.56%	57.41%	-	-
Horiz. %	281.71%	200.46%	94.68%	463.43%	290.51%	157.41%	100.00%	-
DY	2.98	2.31	2.83	3.66	3.95	0.00	0.00	-
YoY %	29.00%	-18.37%	-22.68%	-7.34%	0.00%	0.00%	-	-
Horiz. %	75.44%	58.48%	71.65%	92.66%	100.00%	-	-	-
P/NAPS	0.64	0.52	0.43	0.34	0.32	0.37	0.26	82.20%
YoY %	23.08%	20.93%	26.47%	6.25%	-13.51%	42.31%	-	-
Horiz. %	246.15%	200.00%	165.38%	130.77%	123.08%	142.31%	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