[GUH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 190.18%
YoY- 105.05%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 277,038 274,252 276,875 275,415 270,676 263,252 245,197 8.48%
PBT 23,546 21,533 8,197 4,948 2,452 -8,617 -35,848 -
Tax -891 -956 -3,012 -2,142 -1,485 -1,331 2,013 -
NP 22,655 20,577 5,185 2,806 967 -9,948 -33,835 -
-
NP to SH 22,655 20,577 5,185 2,806 967 -9,948 -33,835 -
-
Tax Rate 3.78% 4.44% 36.75% 43.29% 60.56% - - -
Total Cost 254,383 253,675 271,690 272,609 269,709 273,200 279,032 -5.98%
-
Net Worth 307,953 306,209 297,832 298,076 292,936 292,845 297,641 2.29%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,509 3,754 3,754 - - - - -
Div Payout % 33.15% 18.24% 72.40% - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 307,953 306,209 297,832 298,076 292,936 292,845 297,641 2.29%
NOSH 250,368 250,991 250,279 250,484 250,373 250,295 250,119 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.18% 7.50% 1.87% 1.02% 0.36% -3.78% -13.80% -
ROE 7.36% 6.72% 1.74% 0.94% 0.33% -3.40% -11.37% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 110.65 109.27 110.63 109.95 108.11 105.18 98.03 8.41%
EPS 9.05 8.20 2.07 1.12 0.39 -3.97 -13.53 -
DPS 3.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.19 1.19 1.17 1.17 1.19 2.23%
Adjusted Per Share Value based on latest NOSH - 250,484
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 98.22 97.23 98.16 97.64 95.96 93.33 86.93 8.48%
EPS 8.03 7.30 1.84 0.99 0.34 -3.53 -12.00 -
DPS 2.66 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.0918 1.0856 1.0559 1.0568 1.0385 1.0382 1.0552 2.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.51 0.37 0.35 0.31 0.23 0.22 0.25 -
P/RPS 0.46 0.34 0.32 0.28 0.21 0.21 0.26 46.33%
P/EPS 5.64 4.51 16.89 27.67 59.55 -5.54 -1.85 -
EY 17.74 22.16 5.92 3.61 1.68 -18.07 -54.11 -
DY 5.88 4.05 4.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.30 0.29 0.26 0.20 0.19 0.21 56.27%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 12/02/07 15/11/06 15/08/06 30/05/06 13/02/06 22/11/05 -
Price 0.53 0.41 0.38 0.44 0.31 0.30 0.22 -
P/RPS 0.48 0.38 0.34 0.40 0.29 0.29 0.22 68.30%
P/EPS 5.86 5.00 18.34 39.28 80.26 -7.55 -1.63 -
EY 17.07 20.00 5.45 2.55 1.25 -13.25 -61.49 -
DY 5.66 3.66 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.32 0.37 0.26 0.26 0.18 78.79%

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