[GUH] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.84%
YoY- 47.89%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 231,746 133,399 63,149 298,137 221,359 138,421 66,554 129.21%
PBT 27,834 2,280 2,198 35,451 28,747 15,432 5,759 185.04%
Tax -7,307 -1,470 -847 -5,020 -3,353 -1,310 -326 690.47%
NP 20,527 810 1,351 30,431 25,394 14,122 5,433 141.99%
-
NP to SH 20,527 810 1,351 30,431 25,394 14,122 5,433 141.99%
-
Tax Rate 26.25% 64.47% 38.54% 14.16% 11.66% 8.49% 5.66% -
Total Cost 211,219 132,589 61,798 267,706 195,965 124,299 61,121 128.05%
-
Net Worth 339,041 319,371 316,786 333,490 327,985 313,543 307,953 6.60%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,919 6,942 - 6,130 6,211 3,762 3,755 50.13%
Div Payout % 33.71% 857.14% - 20.15% 24.46% 26.64% 69.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 339,041 319,371 316,786 333,490 327,985 313,543 307,953 6.60%
NOSH 230,640 231,428 232,931 245,213 248,473 250,834 250,368 -5.31%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.86% 0.61% 2.14% 10.21% 11.47% 10.20% 8.16% -
ROE 6.05% 0.25% 0.43% 9.13% 7.74% 4.50% 1.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 100.48 57.64 27.11 121.58 89.09 55.18 26.58 142.08%
EPS 8.90 0.35 0.58 12.41 10.22 5.63 2.17 155.56%
DPS 3.00 3.00 0.00 2.50 2.50 1.50 1.50 58.53%
NAPS 1.47 1.38 1.36 1.36 1.32 1.25 1.23 12.58%
Adjusted Per Share Value based on latest NOSH - 235,373
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.16 47.29 22.39 105.70 78.48 49.07 23.60 129.18%
EPS 7.28 0.29 0.48 10.79 9.00 5.01 1.93 141.73%
DPS 2.45 2.46 0.00 2.17 2.20 1.33 1.33 50.10%
NAPS 1.202 1.1323 1.1231 1.1823 1.1628 1.1116 1.0918 6.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.60 0.70 0.80 0.85 0.66 0.51 -
P/RPS 0.55 1.04 2.58 0.66 0.95 1.20 1.92 -56.44%
P/EPS 6.18 171.43 120.69 6.45 8.32 11.72 23.50 -58.85%
EY 16.18 0.58 0.83 15.51 12.02 8.53 4.25 143.22%
DY 5.45 5.00 0.00 3.13 2.94 2.27 2.94 50.73%
P/NAPS 0.37 0.43 0.51 0.59 0.64 0.53 0.41 -6.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 19/08/08 20/05/08 25/02/08 19/11/07 21/08/07 28/05/07 -
Price 0.45 0.52 0.64 0.66 0.84 0.65 0.53 -
P/RPS 0.45 0.90 2.36 0.54 0.94 1.18 1.99 -62.78%
P/EPS 5.06 148.57 110.34 5.32 8.22 11.55 24.42 -64.88%
EY 19.78 0.67 0.91 18.80 12.17 8.66 4.09 185.15%
DY 6.67 5.77 0.00 3.79 2.98 2.31 2.83 76.82%
P/NAPS 0.31 0.38 0.47 0.49 0.64 0.52 0.43 -19.55%

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