[GUH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -95.56%
YoY- -75.13%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 292,710 231,746 133,399 63,149 298,137 221,359 138,421 64.37%
PBT 32,036 27,834 2,280 2,198 35,451 28,747 15,432 62.37%
Tax -7,355 -7,307 -1,470 -847 -5,020 -3,353 -1,310 214.24%
NP 24,681 20,527 810 1,351 30,431 25,394 14,122 44.84%
-
NP to SH 24,681 20,527 810 1,351 30,431 25,394 14,122 44.84%
-
Tax Rate 22.96% 26.25% 64.47% 38.54% 14.16% 11.66% 8.49% -
Total Cost 268,029 211,219 132,589 61,798 267,706 195,965 124,299 66.51%
-
Net Worth 344,386 339,041 319,371 316,786 333,490 327,985 313,543 6.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,887 6,919 6,942 - 6,130 6,211 3,762 49.37%
Div Payout % 27.91% 33.71% 857.14% - 20.15% 24.46% 26.64% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 344,386 339,041 319,371 316,786 333,490 327,985 313,543 6.42%
NOSH 229,590 230,640 231,428 232,931 245,213 248,473 250,834 -5.70%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.43% 8.86% 0.61% 2.14% 10.21% 11.47% 10.20% -
ROE 7.17% 6.05% 0.25% 0.43% 9.13% 7.74% 4.50% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 127.49 100.48 57.64 27.11 121.58 89.09 55.18 74.32%
EPS 10.75 8.90 0.35 0.58 12.41 10.22 5.63 53.60%
DPS 3.00 3.00 3.00 0.00 2.50 2.50 1.50 58.40%
NAPS 1.50 1.47 1.38 1.36 1.36 1.32 1.25 12.86%
Adjusted Per Share Value based on latest NOSH - 232,931
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 103.52 81.96 47.18 22.33 105.44 78.29 48.95 64.38%
EPS 8.73 7.26 0.29 0.48 10.76 8.98 4.99 44.94%
DPS 2.44 2.45 2.46 0.00 2.17 2.20 1.33 49.58%
NAPS 1.218 1.1991 1.1295 1.1204 1.1794 1.16 1.1089 6.42%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.43 0.55 0.60 0.70 0.80 0.85 0.66 -
P/RPS 0.34 0.55 1.04 2.58 0.66 0.95 1.20 -56.69%
P/EPS 4.00 6.18 171.43 120.69 6.45 8.32 11.72 -51.00%
EY 25.00 16.18 0.58 0.83 15.51 12.02 8.53 104.13%
DY 6.98 5.45 5.00 0.00 3.13 2.94 2.27 110.73%
P/NAPS 0.29 0.37 0.43 0.51 0.59 0.64 0.53 -32.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 19/11/08 19/08/08 20/05/08 25/02/08 19/11/07 21/08/07 -
Price 0.45 0.45 0.52 0.64 0.66 0.84 0.65 -
P/RPS 0.35 0.45 0.90 2.36 0.54 0.94 1.18 -55.36%
P/EPS 4.19 5.06 148.57 110.34 5.32 8.22 11.55 -48.97%
EY 23.89 19.78 0.67 0.91 18.80 12.17 8.66 96.09%
DY 6.67 6.67 5.77 0.00 3.79 2.98 2.31 102.12%
P/NAPS 0.30 0.31 0.38 0.47 0.49 0.64 0.52 -30.58%

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