[GUH] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.48%
YoY- -22.26%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 302,965 311,280 314,686 311,087 317,834 309,272 300,426 0.56%
PBT 41,726 43,923 46,421 45,873 47,061 49,898 49,318 -10.53%
Tax -7,028 -7,905 -8,300 -7,480 -6,440 -6,126 -4,316 38.36%
NP 34,698 36,018 38,121 38,393 40,621 43,772 45,002 -15.90%
-
NP to SH 34,698 36,018 38,121 38,393 40,621 43,772 45,002 -15.90%
-
Tax Rate 16.84% 18.00% 17.88% 16.31% 13.68% 12.28% 8.75% -
Total Cost 268,267 275,262 276,565 272,694 277,213 265,500 255,424 3.32%
-
Net Worth 422,787 418,424 402,556 407,146 396,458 392,911 383,925 6.63%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 11,858 11,858 11,858 11,858 11,157 11,157 11,157 4.14%
Div Payout % 34.18% 32.92% 31.11% 30.89% 27.47% 25.49% 24.79% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 422,787 418,424 402,556 407,146 396,458 392,911 383,925 6.63%
NOSH 186,249 187,634 191,693 197,643 198,229 199,447 202,066 -5.28%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.45% 11.57% 12.11% 12.34% 12.78% 14.15% 14.98% -
ROE 8.21% 8.61% 9.47% 9.43% 10.25% 11.14% 11.72% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 162.67 165.90 164.16 157.40 160.34 155.06 148.68 6.17%
EPS 18.63 19.20 19.89 19.43 20.49 21.95 22.27 -11.20%
DPS 6.37 6.32 6.19 6.00 5.63 5.50 5.50 10.27%
NAPS 2.27 2.23 2.10 2.06 2.00 1.97 1.90 12.58%
Adjusted Per Share Value based on latest NOSH - 197,643
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 107.41 110.36 111.56 110.29 112.68 109.64 106.51 0.56%
EPS 12.30 12.77 13.51 13.61 14.40 15.52 15.95 -15.89%
DPS 4.20 4.20 4.20 4.20 3.96 3.96 3.96 3.99%
NAPS 1.4989 1.4834 1.4272 1.4434 1.4055 1.393 1.3611 6.63%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.32 1.20 1.04 1.18 1.17 1.17 1.16 -
P/RPS 0.81 0.72 0.63 0.75 0.73 0.75 0.78 2.54%
P/EPS 7.09 6.25 5.23 6.07 5.71 5.33 5.21 22.77%
EY 14.11 16.00 19.12 16.46 17.51 18.76 19.20 -18.54%
DY 4.82 5.27 5.95 5.08 4.81 4.70 4.74 1.12%
P/NAPS 0.58 0.54 0.50 0.57 0.59 0.59 0.61 -3.30%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 29/11/10 -
Price 1.25 1.32 1.19 1.22 1.28 1.22 1.16 -
P/RPS 0.77 0.80 0.72 0.78 0.80 0.79 0.78 -0.85%
P/EPS 6.71 6.88 5.98 6.28 6.25 5.56 5.21 18.35%
EY 14.90 14.54 16.71 15.92 16.01 17.99 19.20 -15.53%
DY 5.09 4.79 5.20 4.92 4.40 4.51 4.74 4.85%
P/NAPS 0.55 0.59 0.57 0.59 0.64 0.62 0.61 -6.66%

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