[GUH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -74.86%
YoY- 191.84%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 309,272 232,581 152,566 70,215 272,769 204,924 127,261 80.46%
PBT 49,898 36,720 25,899 14,664 53,471 40,873 25,185 57.55%
Tax -6,126 -4,496 -3,455 -1,998 -3,089 -3,269 -1,748 130.19%
NP 43,772 32,224 22,444 12,666 50,382 37,604 23,437 51.48%
-
NP to SH 43,772 32,224 22,444 12,666 50,382 37,604 23,437 51.48%
-
Tax Rate 12.28% 12.24% 13.34% 13.63% 5.78% 8.00% 6.94% -
Total Cost 265,500 200,357 130,122 57,549 222,387 167,320 103,824 86.68%
-
Net Worth 397,743 385,066 385,914 375,514 388,550 378,681 365,427 5.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,104 11,146 11,171 - 8,634 8,806 9,022 14.80%
Div Payout % 25.37% 34.59% 49.77% - 17.14% 23.42% 38.50% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 397,743 385,066 385,914 375,514 388,550 378,681 365,427 5.79%
NOSH 201,900 202,666 203,113 202,980 215,861 220,163 225,572 -7.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.15% 13.85% 14.71% 18.04% 18.47% 18.35% 18.42% -
ROE 11.01% 8.37% 5.82% 3.37% 12.97% 9.93% 6.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 153.18 114.76 75.11 34.59 126.36 93.08 56.42 94.26%
EPS 21.68 15.90 11.05 6.24 23.34 17.08 10.39 63.07%
DPS 5.50 5.50 5.50 0.00 4.00 4.00 4.00 23.58%
NAPS 1.97 1.90 1.90 1.85 1.80 1.72 1.62 13.88%
Adjusted Per Share Value based on latest NOSH - 202,980
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 109.38 82.26 53.96 24.83 96.47 72.47 45.01 80.46%
EPS 15.48 11.40 7.94 4.48 17.82 13.30 8.29 51.46%
DPS 3.93 3.94 3.95 0.00 3.05 3.11 3.19 14.87%
NAPS 1.4067 1.3618 1.3648 1.3281 1.3742 1.3393 1.2924 5.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.17 1.16 1.10 1.20 0.91 0.88 0.62 -
P/RPS 0.76 1.01 1.46 3.47 0.72 0.95 1.10 -21.79%
P/EPS 5.40 7.30 9.95 19.23 3.90 5.15 5.97 -6.45%
EY 18.53 13.71 10.05 5.20 25.65 19.41 16.76 6.90%
DY 4.70 4.74 5.00 0.00 4.40 4.55 6.45 -18.97%
P/NAPS 0.59 0.61 0.58 0.65 0.51 0.51 0.38 33.97%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 -
Price 1.22 1.16 1.15 1.16 1.01 0.83 0.99 -
P/RPS 0.80 1.01 1.53 3.35 0.80 0.89 1.75 -40.57%
P/EPS 5.63 7.30 10.41 18.59 4.33 4.86 9.53 -29.52%
EY 17.77 13.71 9.61 5.38 23.11 20.58 10.49 41.96%
DY 4.51 4.74 4.78 0.00 3.96 4.82 4.04 7.59%
P/NAPS 0.62 0.61 0.61 0.63 0.56 0.48 0.61 1.08%

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