[GUH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.84%
YoY- -13.12%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 237,995 154,381 78,777 309,272 232,581 152,566 70,215 125.47%
PBT 33,243 21,874 11,827 49,898 36,720 25,899 14,664 72.48%
Tax -6,670 -4,809 -2,312 -6,126 -4,496 -3,455 -1,998 123.20%
NP 26,573 17,065 9,515 43,772 32,224 22,444 12,666 63.80%
-
NP to SH 26,573 17,065 9,515 43,772 32,224 22,444 12,666 63.80%
-
Tax Rate 20.06% 21.99% 19.55% 12.28% 12.24% 13.34% 13.63% -
Total Cost 211,422 137,316 69,262 265,500 200,357 130,122 57,549 137.90%
-
Net Worth 411,528 408,291 396,458 397,743 385,066 385,914 375,514 6.28%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,757 11,891 - 11,104 11,146 11,171 - -
Div Payout % 44.25% 69.69% - 25.37% 34.59% 49.77% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 411,528 408,291 396,458 397,743 385,066 385,914 375,514 6.28%
NOSH 195,966 198,199 198,229 201,900 202,666 203,113 202,980 -2.31%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.17% 11.05% 12.08% 14.15% 13.85% 14.71% 18.04% -
ROE 6.46% 4.18% 2.40% 11.01% 8.37% 5.82% 3.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 121.45 77.89 39.74 153.18 114.76 75.11 34.59 130.83%
EPS 13.56 8.61 4.80 21.68 15.90 11.05 6.24 67.69%
DPS 6.00 6.00 0.00 5.50 5.50 5.50 0.00 -
NAPS 2.10 2.06 2.00 1.97 1.90 1.90 1.85 8.80%
Adjusted Per Share Value based on latest NOSH - 199,447
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 84.38 54.73 27.93 109.64 82.46 54.09 24.89 125.50%
EPS 9.42 6.05 3.37 15.52 11.42 7.96 4.49 63.81%
DPS 4.17 4.22 0.00 3.94 3.95 3.96 0.00 -
NAPS 1.459 1.4475 1.4055 1.4101 1.3652 1.3682 1.3313 6.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.04 1.18 1.17 1.17 1.16 1.10 1.20 -
P/RPS 0.86 1.51 2.94 0.76 1.01 1.46 3.47 -60.51%
P/EPS 7.67 13.70 24.37 5.40 7.30 9.95 19.23 -45.78%
EY 13.04 7.30 4.10 18.53 13.71 10.05 5.20 84.47%
DY 5.77 5.08 0.00 4.70 4.74 5.00 0.00 -
P/NAPS 0.50 0.57 0.59 0.59 0.61 0.58 0.65 -16.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 19/05/10 -
Price 1.19 1.22 1.28 1.22 1.16 1.15 1.16 -
P/RPS 0.98 1.57 3.22 0.80 1.01 1.53 3.35 -55.89%
P/EPS 8.78 14.17 26.67 5.63 7.30 10.41 18.59 -39.32%
EY 11.39 7.06 3.75 17.77 13.71 9.61 5.38 64.80%
DY 5.04 4.92 0.00 4.51 4.74 4.78 0.00 -
P/NAPS 0.57 0.59 0.64 0.62 0.61 0.61 0.63 -6.44%

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