[GUH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -78.26%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 311,280 237,995 154,381 78,777 309,272 232,581 152,566 60.65%
PBT 43,923 33,243 21,874 11,827 49,898 36,720 25,899 42.07%
Tax -7,905 -6,670 -4,809 -2,312 -6,126 -4,496 -3,455 73.37%
NP 36,018 26,573 17,065 9,515 43,772 32,224 22,444 36.95%
-
NP to SH 36,018 26,573 17,065 9,515 43,772 32,224 22,444 36.95%
-
Tax Rate 18.00% 20.06% 21.99% 19.55% 12.28% 12.24% 13.34% -
Total Cost 275,262 211,422 137,316 69,262 265,500 200,357 130,122 64.56%
-
Net Worth 432,442 411,528 408,291 396,458 397,743 385,066 385,914 7.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,635 11,757 11,891 - 11,104 11,146 11,171 2.74%
Div Payout % 32.30% 44.25% 69.69% - 25.37% 34.59% 49.77% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 432,442 411,528 408,291 396,458 397,743 385,066 385,914 7.86%
NOSH 193,920 195,966 198,199 198,229 201,900 202,666 203,113 -3.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.57% 11.17% 11.05% 12.08% 14.15% 13.85% 14.71% -
ROE 8.33% 6.46% 4.18% 2.40% 11.01% 8.37% 5.82% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 160.52 121.45 77.89 39.74 153.18 114.76 75.11 65.68%
EPS 18.57 13.56 8.61 4.80 21.68 15.90 11.05 41.21%
DPS 6.00 6.00 6.00 0.00 5.50 5.50 5.50 5.95%
NAPS 2.23 2.10 2.06 2.00 1.97 1.90 1.90 11.23%
Adjusted Per Share Value based on latest NOSH - 198,229
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.09 84.17 54.60 27.86 109.38 82.26 53.96 60.65%
EPS 12.74 9.40 6.04 3.37 15.48 11.40 7.94 36.93%
DPS 4.11 4.16 4.21 0.00 3.93 3.94 3.95 2.67%
NAPS 1.5294 1.4554 1.444 1.4021 1.4067 1.3618 1.3648 7.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.04 1.18 1.17 1.17 1.16 1.10 -
P/RPS 0.75 0.86 1.51 2.94 0.76 1.01 1.46 -35.78%
P/EPS 6.46 7.67 13.70 24.37 5.40 7.30 9.95 -24.96%
EY 15.48 13.04 7.30 4.10 18.53 13.71 10.05 33.26%
DY 5.00 5.77 5.08 0.00 4.70 4.74 5.00 0.00%
P/NAPS 0.54 0.50 0.57 0.59 0.59 0.61 0.58 -4.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 -
Price 1.32 1.19 1.22 1.28 1.22 1.16 1.15 -
P/RPS 0.82 0.98 1.57 3.22 0.80 1.01 1.53 -33.94%
P/EPS 7.11 8.78 14.17 26.67 5.63 7.30 10.41 -22.39%
EY 14.07 11.39 7.06 3.75 17.77 13.71 9.61 28.84%
DY 4.55 5.04 4.92 0.00 4.51 4.74 4.78 -3.22%
P/NAPS 0.59 0.57 0.59 0.64 0.62 0.61 0.61 -2.19%

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