[GUH] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.8%
YoY- 207.61%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 80,015 82,351 70,215 67,845 77,663 74,094 53,167 31.29%
PBT 10,821 11,235 14,664 12,598 15,688 20,476 4,709 74.04%
Tax -1,041 -1,457 -1,998 180 -1,521 -1,379 -369 99.53%
NP 9,780 9,778 12,666 12,778 14,167 19,097 4,340 71.79%
-
NP to SH 9,780 9,778 12,666 12,778 14,167 19,097 4,340 71.79%
-
Tax Rate 9.62% 12.97% 13.63% -1.43% 9.70% 6.73% 7.84% -
Total Cost 70,235 72,573 57,549 55,067 63,496 54,997 48,827 27.39%
-
Net Worth 383,925 385,439 375,514 365,666 359,929 365,255 348,104 6.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 11,157 - - - 9,018 - -
Div Payout % - 114.11% - - - 47.23% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 383,925 385,439 375,514 365,666 359,929 365,255 348,104 6.74%
NOSH 202,066 202,863 202,980 203,147 209,261 225,466 226,041 -7.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.22% 11.87% 18.04% 18.83% 18.24% 25.77% 8.16% -
ROE 2.55% 2.54% 3.37% 3.49% 3.94% 5.23% 1.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.60 40.59 34.59 33.40 37.11 32.86 23.52 41.48%
EPS 4.84 4.82 6.24 6.29 6.77 8.47 1.92 85.11%
DPS 0.00 5.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.90 1.90 1.85 1.80 1.72 1.62 1.54 15.01%
Adjusted Per Share Value based on latest NOSH - 203,147
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.30 29.12 24.83 23.99 27.47 26.20 18.80 31.31%
EPS 3.46 3.46 4.48 4.52 5.01 6.75 1.53 72.20%
DPS 0.00 3.95 0.00 0.00 0.00 3.19 0.00 -
NAPS 1.3578 1.3632 1.3281 1.2932 1.2729 1.2918 1.2311 6.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.10 1.20 0.91 0.88 0.62 0.44 -
P/RPS 2.93 2.71 3.47 2.72 2.37 1.89 1.87 34.86%
P/EPS 23.97 22.82 19.23 14.47 13.00 7.32 22.92 3.02%
EY 4.17 4.38 5.20 6.91 7.69 13.66 4.36 -2.92%
DY 0.00 5.00 0.00 0.00 0.00 6.45 0.00 -
P/NAPS 0.61 0.58 0.65 0.51 0.51 0.38 0.29 64.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 27/05/09 -
Price 1.16 1.15 1.16 1.01 0.83 0.99 0.51 -
P/RPS 2.93 2.83 3.35 3.02 2.24 3.01 2.17 22.14%
P/EPS 23.97 23.86 18.59 16.06 12.26 11.69 26.56 -6.60%
EY 4.17 4.19 5.38 6.23 8.16 8.56 3.76 7.13%
DY 0.00 4.78 0.00 0.00 0.00 4.04 0.00 -
P/NAPS 0.61 0.61 0.63 0.56 0.48 0.61 0.33 50.56%

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