[GUH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.93%
YoY- -2.78%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 77,432 70,462 73,285 83,614 75,604 78,777 76,691 0.64%
PBT 17,868 9,630 10,680 11,369 10,047 11,827 13,178 22.52%
Tax -3,849 -1,435 -1,235 -1,861 -2,497 -2,312 -1,630 77.41%
NP 14,019 8,195 9,445 9,508 7,550 9,515 11,548 13.81%
-
NP to SH 14,019 8,195 9,445 9,508 7,550 9,515 11,548 13.81%
-
Tax Rate 21.54% 14.90% 11.56% 16.37% 24.85% 19.55% 12.37% -
Total Cost 63,413 62,267 63,840 74,106 68,054 69,262 65,143 -1.78%
-
Net Worth 434,053 422,787 418,424 402,556 407,146 396,458 392,911 6.87%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 11,082 - - - 11,858 - - -
Div Payout % 79.05% - - - 157.07% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 434,053 422,787 418,424 402,556 407,146 396,458 392,911 6.87%
NOSH 184,703 186,249 187,634 191,693 197,643 198,229 199,447 -4.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.10% 11.63% 12.89% 11.37% 9.99% 12.08% 15.06% -
ROE 3.23% 1.94% 2.26% 2.36% 1.85% 2.40% 2.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 41.92 37.83 39.06 43.62 38.25 39.74 38.45 5.93%
EPS 7.59 4.40 5.03 4.96 3.82 4.80 5.79 19.79%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.35 2.27 2.23 2.10 2.06 2.00 1.97 12.49%
Adjusted Per Share Value based on latest NOSH - 191,693
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.45 24.98 25.98 29.64 26.80 27.93 27.19 0.63%
EPS 4.97 2.91 3.35 3.37 2.68 3.37 4.09 13.88%
DPS 3.93 0.00 0.00 0.00 4.20 0.00 0.00 -
NAPS 1.5388 1.4989 1.4834 1.4272 1.4434 1.4055 1.393 6.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.31 1.32 1.20 1.04 1.18 1.17 1.17 -
P/RPS 3.12 3.49 3.07 2.38 3.08 2.94 3.04 1.74%
P/EPS 17.26 30.00 23.84 20.97 30.89 24.37 20.21 -9.99%
EY 5.79 3.33 4.19 4.77 3.24 4.10 4.95 11.02%
DY 4.58 0.00 0.00 0.00 5.08 0.00 0.00 -
P/NAPS 0.56 0.58 0.54 0.50 0.57 0.59 0.59 -3.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 -
Price 1.39 1.25 1.32 1.19 1.22 1.28 1.22 -
P/RPS 3.32 3.30 3.38 2.73 3.19 3.22 3.17 3.13%
P/EPS 18.31 28.41 26.22 23.99 31.94 26.67 21.07 -8.94%
EY 5.46 3.52 3.81 4.17 3.13 3.75 4.75 9.74%
DY 4.32 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.59 0.55 0.59 0.57 0.59 0.64 0.62 -3.25%

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