[GUH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -82.42%
YoY- 221.24%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 272,769 204,924 127,261 53,167 292,710 231,746 133,399 60.89%
PBT 53,471 40,873 25,185 4,709 32,036 27,834 2,280 714.62%
Tax -3,089 -3,269 -1,748 -369 -7,355 -7,307 -1,470 63.83%
NP 50,382 37,604 23,437 4,340 24,681 20,527 810 1458.09%
-
NP to SH 50,382 37,604 23,437 4,340 24,681 20,527 810 1458.09%
-
Tax Rate 5.78% 8.00% 6.94% 7.84% 22.96% 26.25% 64.47% -
Total Cost 222,387 167,320 103,824 48,827 268,029 211,219 132,589 41.03%
-
Net Worth 388,550 378,681 365,427 348,104 344,386 339,041 319,371 13.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 8,634 8,806 9,022 - 6,887 6,919 6,942 15.60%
Div Payout % 17.14% 23.42% 38.50% - 27.91% 33.71% 857.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 388,550 378,681 365,427 348,104 344,386 339,041 319,371 13.92%
NOSH 215,861 220,163 225,572 226,041 229,590 230,640 231,428 -4.52%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.47% 18.35% 18.42% 8.16% 8.43% 8.86% 0.61% -
ROE 12.97% 9.93% 6.41% 1.25% 7.17% 6.05% 0.25% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 126.36 93.08 56.42 23.52 127.49 100.48 57.64 68.51%
EPS 23.34 17.08 10.39 1.92 10.75 8.90 0.35 1531.92%
DPS 4.00 4.00 4.00 0.00 3.00 3.00 3.00 21.07%
NAPS 1.80 1.72 1.62 1.54 1.50 1.47 1.38 19.32%
Adjusted Per Share Value based on latest NOSH - 226,041
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.47 72.47 45.01 18.80 103.52 81.96 47.18 60.88%
EPS 17.82 13.30 8.29 1.53 8.73 7.26 0.29 1445.54%
DPS 3.05 3.11 3.19 0.00 2.44 2.45 2.46 15.36%
NAPS 1.3742 1.3393 1.2924 1.2311 1.218 1.1991 1.1295 13.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.88 0.62 0.44 0.43 0.55 0.60 -
P/RPS 0.72 0.95 1.10 1.87 0.34 0.55 1.04 -21.68%
P/EPS 3.90 5.15 5.97 22.92 4.00 6.18 171.43 -91.91%
EY 25.65 19.41 16.76 4.36 25.00 16.18 0.58 1141.96%
DY 4.40 4.55 6.45 0.00 6.98 5.45 5.00 -8.14%
P/NAPS 0.51 0.51 0.38 0.29 0.29 0.37 0.43 12.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 -
Price 1.01 0.83 0.99 0.51 0.45 0.45 0.52 -
P/RPS 0.80 0.89 1.75 2.17 0.35 0.45 0.90 -7.53%
P/EPS 4.33 4.86 9.53 26.56 4.19 5.06 148.57 -90.46%
EY 23.11 20.58 10.49 3.76 23.89 19.78 0.67 952.80%
DY 3.96 4.82 4.04 0.00 6.67 6.67 5.77 -22.14%
P/NAPS 0.56 0.48 0.61 0.33 0.30 0.31 0.38 29.40%

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