[GUH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

18-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 70.97%

YoY- 176.35%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	289,817	272,769	265,888	286,572	282,728	292,710	308,524	-4.08%
YoY %	6.25%	2.59%	-7.22%	1.36%	-3.41%	-5.13%	-	-
Horiz. %	93.94%	88.41%	86.18%	92.88%	91.64%	94.87%	100.00%	-
PBT	63,426	53,471	45,075	54,941	34,547	32,036	34,538	50.01%
YoY %	18.62%	18.63%	-17.96%	59.03%	7.84%	-7.24%	-	-
Horiz. %	183.64%	154.82%	130.51%	159.07%	100.03%	92.76%	100.00%	-
Tax	-4,718	-3,089	-3,317	-7,633	-6,877	-7,355	-8,974	-34.88%
YoY %	-52.74%	6.87%	56.54%	-10.99%	6.50%	18.04%	-	-
Horiz. %	52.57%	34.42%	36.96%	85.06%	76.63%	81.96%	100.00%	-
NP	58,708	50,382	41,758	47,308	27,670	24,681	25,564	74.15%
YoY %	16.53%	20.65%	-11.73%	70.97%	12.11%	-3.45%	-	-
Horiz. %	229.65%	197.08%	163.35%	185.06%	108.24%	96.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,708	50,382	41,758	47,308	27,670	24,681	25,564	74.15%
YoY %	16.53%	20.65%	-11.73%	70.97%	12.11%	-3.45%	-	-
Horiz. %	229.65%	197.08%	163.35%	185.06%	108.24%	96.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.44%	5.78%	7.36%	13.89%	19.91%	22.96%	25.98%	-
YoY %	28.72%	-21.47%	-47.01%	-30.24%	-13.28%	-11.62%	-	-
Horiz. %	28.64%	22.25%	28.33%	53.46%	76.64%	88.38%	100.00%	-
Total Cost	231,109	222,387	224,130	239,264	255,058	268,029	282,960	-12.63%
YoY %	3.92%	-0.78%	-6.33%	-6.19%	-4.84%	-5.28%	-	-
Horiz. %	81.68%	78.59%	79.21%	84.56%	90.14%	94.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,514	365,666	359,929	365,255	348,104	338,641	335,851	7.73%
YoY %	2.69%	1.59%	-1.46%	4.93%	2.79%	0.83%	-	-
Horiz. %	111.81%	108.88%	107.17%	108.76%	103.65%	100.83%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	9,018	9,018	9,018	9,018	7,056	7,056	7,056	17.78%
YoY %	0.00%	0.00%	0.00%	27.81%	0.00%	0.00%	-	-
Horiz. %	127.81%	127.81%	127.81%	127.81%	100.00%	100.00%	100.00%	-
Div Payout %	15.36%	17.90%	21.60%	19.06%	25.50%	28.59%	27.60%	-
YoY %	-14.19%	-17.13%	13.33%	-25.25%	-10.81%	3.59%	-	-
Horiz. %	55.65%	64.86%	78.26%	69.06%	92.39%	103.59%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	375,514	365,666	359,929	365,255	348,104	338,641	335,851	7.73%
YoY %	2.69%	1.59%	-1.46%	4.93%	2.79%	0.83%	-	-
Horiz. %	111.81%	108.88%	107.17%	108.76%	103.65%	100.83%	100.00%	-
NOSH	202,980	203,147	209,261	225,466	226,041	225,760	228,470	-7.59%
YoY %	-0.08%	-2.92%	-7.19%	-0.25%	0.12%	-1.19%	-	-
Horiz. %	88.84%	88.92%	91.59%	98.69%	98.94%	98.81%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	20.26%	18.47%	15.71%	16.51%	9.79%	8.43%	8.29%	-
YoY %	9.69%	17.57%	-4.85%	68.64%	16.13%	1.69%	-	-
Horiz. %	244.39%	222.80%	189.51%	199.16%	118.09%	101.69%	100.00%	-
ROE	15.63%	13.78%	11.60%	12.95%	7.95%	7.29%	7.61%	-
YoY %	13.43%	18.79%	-10.42%	62.89%	9.05%	-4.20%	-	-
Horiz. %	205.39%	181.08%	152.43%	170.17%	104.47%	95.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	142.78	134.27	127.06	127.10	125.08	129.65	135.04	3.78%
YoY %	6.34%	5.67%	-0.03%	1.61%	-3.52%	-3.99%	-	-
Horiz. %	105.73%	99.43%	94.09%	94.12%	92.62%	96.01%	100.00%	-
EPS	28.92	24.80	19.95	20.98	12.24	10.93	11.19	88.43%
YoY %	16.61%	24.31%	-4.91%	71.41%	11.99%	-2.32%	-	-
Horiz. %	258.45%	221.63%	178.28%	187.49%	109.38%	97.68%	100.00%	-
DPS	4.44	4.44	4.31	4.00	3.12	3.13	3.09	27.36%
YoY %	0.00%	3.02%	7.75%	28.21%	-0.32%	1.29%	-	-
Horiz. %	143.69%	143.69%	139.48%	129.45%	100.97%	101.29%	100.00%	-
NAPS	1.85	1.80	1.72	1.62	1.54	1.50	1.47	16.58%
YoY %	2.78%	4.65%	6.17%	5.19%	2.67%	2.04%	-	-
Horiz. %	125.85%	122.45%	117.01%	110.20%	104.76%	102.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 225,466
RPS	102.50	96.47	94.03	101.35	99.99	103.52	109.11	-4.08%
YoY %	6.25%	2.59%	-7.22%	1.36%	-3.41%	-5.12%	-	-
Horiz. %	93.94%	88.42%	86.18%	92.89%	91.64%	94.88%	100.00%	-
EPS	20.76	17.82	14.77	16.73	9.79	8.73	9.04	74.15%
YoY %	16.50%	20.65%	-11.72%	70.89%	12.14%	-3.43%	-	-
Horiz. %	229.65%	197.12%	163.38%	185.07%	108.30%	96.57%	100.00%	-
DPS	3.19	3.19	3.19	3.19	2.50	2.50	2.50	17.66%
YoY %	0.00%	0.00%	0.00%	27.60%	0.00%	0.00%	-	-
Horiz. %	127.60%	127.60%	127.60%	127.60%	100.00%	100.00%	100.00%	-
NAPS	1.3281	1.2932	1.2729	1.2918	1.2311	1.1976	1.1878	7.73%
YoY %	2.70%	1.59%	-1.46%	4.93%	2.80%	0.83%	-	-
Horiz. %	111.81%	108.87%	107.16%	108.76%	103.65%	100.83%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.20	0.91	0.88	0.62	0.44	0.43	0.55	-
P/RPS	0.84	0.68	0.69	0.49	0.35	0.33	0.41	61.38%
YoY %	23.53%	-1.45%	40.82%	40.00%	6.06%	-19.51%	-	-
Horiz. %	204.88%	165.85%	168.29%	119.51%	85.37%	80.49%	100.00%	-
P/EPS	4.15	3.67	4.41	2.95	3.59	3.93	4.92	-10.73%
YoY %	13.08%	-16.78%	49.49%	-17.83%	-8.65%	-20.12%	-	-
Horiz. %	84.35%	74.59%	89.63%	59.96%	72.97%	79.88%	100.00%	-
EY	24.10	27.25	22.68	33.84	27.82	25.42	20.34	11.98%
YoY %	-11.56%	20.15%	-32.98%	21.64%	9.44%	24.98%	-	-
Horiz. %	118.49%	133.97%	111.50%	166.37%	136.77%	124.98%	100.00%	-
DY	3.70	4.88	4.90	6.45	7.09	7.27	5.62	-24.34%
YoY %	-24.18%	-0.41%	-24.03%	-9.03%	-2.48%	29.36%	-	-
Horiz. %	65.84%	86.83%	87.19%	114.77%	126.16%	129.36%	100.00%	-
P/NAPS	0.65	0.51	0.51	0.38	0.29	0.29	0.37	45.64%
YoY %	27.45%	0.00%	34.21%	31.03%	0.00%	-21.62%	-	-
Horiz. %	175.68%	137.84%	137.84%	102.70%	78.38%	78.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	19/05/10	23/02/10	11/11/09	18/08/09	27/05/09	18/02/09	19/11/08	-
Price	1.16	1.01	0.83	0.99	0.51	0.45	0.45	-
P/RPS	0.81	0.75	0.65	0.78	0.41	0.35	0.33	82.06%
YoY %	8.00%	15.38%	-16.67%	90.24%	17.14%	6.06%	-	-
Horiz. %	245.45%	227.27%	196.97%	236.36%	124.24%	106.06%	100.00%	-
P/EPS	4.01	4.07	4.16	4.72	4.17	4.12	4.02	-0.16%
YoY %	-1.47%	-2.16%	-11.86%	13.19%	1.21%	2.49%	-	-
Horiz. %	99.75%	101.24%	103.48%	117.41%	103.73%	102.49%	100.00%	-
EY	24.93	24.56	24.04	21.19	24.00	24.29	24.86	0.18%
YoY %	1.51%	2.16%	13.45%	-11.71%	-1.19%	-2.29%	-	-
Horiz. %	100.28%	98.79%	96.70%	85.24%	96.54%	97.71%	100.00%	-
DY	3.83	4.40	5.19	4.04	6.12	6.95	6.86	-32.22%
YoY %	-12.95%	-15.22%	28.47%	-33.99%	-11.94%	1.31%	-	-
Horiz. %	55.83%	64.14%	75.66%	58.89%	89.21%	101.31%	100.00%	-
P/NAPS	0.63	0.56	0.48	0.61	0.33	0.30	0.31	60.51%
YoY %	12.50%	16.67%	-21.31%	84.85%	10.00%	-3.23%	-	-
Horiz. %	203.23%	180.65%	154.84%	196.77%	106.45%	96.77%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos