[GUH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.98%
YoY- 104.13%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 232,581 152,566 70,215 272,769 204,924 127,261 53,167 167.23%
PBT 36,720 25,899 14,664 53,471 40,873 25,185 4,709 292.74%
Tax -4,496 -3,455 -1,998 -3,089 -3,269 -1,748 -369 428.69%
NP 32,224 22,444 12,666 50,382 37,604 23,437 4,340 280.12%
-
NP to SH 32,224 22,444 12,666 50,382 37,604 23,437 4,340 280.12%
-
Tax Rate 12.24% 13.34% 13.63% 5.78% 8.00% 6.94% 7.84% -
Total Cost 200,357 130,122 57,549 222,387 167,320 103,824 48,827 156.08%
-
Net Worth 385,066 385,914 375,514 388,550 378,681 365,427 348,104 6.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,146 11,171 - 8,634 8,806 9,022 - -
Div Payout % 34.59% 49.77% - 17.14% 23.42% 38.50% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 385,066 385,914 375,514 388,550 378,681 365,427 348,104 6.95%
NOSH 202,666 203,113 202,980 215,861 220,163 225,572 226,041 -7.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.85% 14.71% 18.04% 18.47% 18.35% 18.42% 8.16% -
ROE 8.37% 5.82% 3.37% 12.97% 9.93% 6.41% 1.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.76 75.11 34.59 126.36 93.08 56.42 23.52 187.39%
EPS 15.90 11.05 6.24 23.34 17.08 10.39 1.92 308.79%
DPS 5.50 5.50 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.90 1.90 1.85 1.80 1.72 1.62 1.54 15.01%
Adjusted Per Share Value based on latest NOSH - 203,147
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.26 53.96 24.83 96.47 72.47 45.01 18.80 167.27%
EPS 11.40 7.94 4.48 17.82 13.30 8.29 1.53 281.01%
DPS 3.94 3.95 0.00 3.05 3.11 3.19 0.00 -
NAPS 1.3618 1.3648 1.3281 1.3742 1.3393 1.2924 1.2311 6.95%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.10 1.20 0.91 0.88 0.62 0.44 -
P/RPS 1.01 1.46 3.47 0.72 0.95 1.10 1.87 -33.65%
P/EPS 7.30 9.95 19.23 3.90 5.15 5.97 22.92 -53.32%
EY 13.71 10.05 5.20 25.65 19.41 16.76 4.36 114.48%
DY 4.74 5.00 0.00 4.40 4.55 6.45 0.00 -
P/NAPS 0.61 0.58 0.65 0.51 0.51 0.38 0.29 64.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 27/05/09 -
Price 1.16 1.15 1.16 1.01 0.83 0.99 0.51 -
P/RPS 1.01 1.53 3.35 0.80 0.89 1.75 2.17 -39.91%
P/EPS 7.30 10.41 18.59 4.33 4.86 9.53 26.56 -57.69%
EY 13.71 9.61 5.38 23.11 20.58 10.49 3.76 136.71%
DY 4.74 4.78 0.00 3.96 4.82 4.04 0.00 -
P/NAPS 0.61 0.61 0.63 0.56 0.48 0.61 0.33 50.56%

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