[GUH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.96%
YoY- 555.8%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 293,115 294,732 298,137 290,818 282,445 277,038 274,252 4.53%
PBT 22,299 31,890 35,451 36,637 28,906 23,546 21,533 2.35%
Tax -5,180 -5,541 -5,020 -2,634 -1,695 -891 -956 208.81%
NP 17,119 26,349 30,431 34,003 27,211 22,655 20,577 -11.55%
-
NP to SH 17,119 26,349 30,431 34,003 27,211 22,655 20,577 -11.55%
-
Tax Rate 23.23% 17.38% 14.16% 7.19% 5.86% 3.78% 4.44% -
Total Cost 275,996 268,383 267,706 256,815 255,234 254,383 253,675 5.78%
-
Net Worth 324,599 316,786 320,108 322,057 313,004 307,953 306,209 3.96%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,496 2,439 6,195 6,195 7,509 7,509 3,754 85.75%
Div Payout % 55.47% 9.26% 20.36% 18.22% 27.60% 33.15% 18.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 324,599 316,786 320,108 322,057 313,004 307,953 306,209 3.96%
NOSH 235,217 232,931 235,373 243,982 250,403 250,368 250,991 -4.23%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.84% 8.94% 10.21% 11.69% 9.63% 8.18% 7.50% -
ROE 5.27% 8.32% 9.51% 10.56% 8.69% 7.36% 6.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 124.61 126.53 126.67 119.20 112.80 110.65 109.27 9.16%
EPS 7.28 11.31 12.93 13.94 10.87 9.05 8.20 -7.63%
DPS 4.04 1.05 2.63 2.54 3.00 3.00 1.50 93.69%
NAPS 1.38 1.36 1.36 1.32 1.25 1.23 1.22 8.57%
Adjusted Per Share Value based on latest NOSH - 243,982
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 103.92 104.49 105.70 103.10 100.13 98.22 97.23 4.54%
EPS 6.07 9.34 10.79 12.05 9.65 8.03 7.30 -11.58%
DPS 3.37 0.86 2.20 2.20 2.66 2.66 1.33 85.96%
NAPS 1.1508 1.1231 1.1349 1.1418 1.1097 1.0918 1.0856 3.96%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.60 0.70 0.80 0.85 0.66 0.51 0.37 -
P/RPS 0.48 0.55 0.63 0.71 0.59 0.46 0.34 25.87%
P/EPS 8.24 6.19 6.19 6.10 6.07 5.64 4.51 49.50%
EY 12.13 16.16 16.16 16.40 16.46 17.74 22.16 -33.10%
DY 6.73 1.50 3.29 2.99 4.55 5.88 4.05 40.33%
P/NAPS 0.43 0.51 0.59 0.64 0.53 0.41 0.30 27.15%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 20/05/08 25/02/08 19/11/07 21/08/07 28/05/07 12/02/07 -
Price 0.52 0.64 0.66 0.84 0.65 0.53 0.41 -
P/RPS 0.42 0.51 0.52 0.70 0.58 0.48 0.38 6.90%
P/EPS 7.14 5.66 5.10 6.03 5.98 5.86 5.00 26.83%
EY 14.00 17.67 19.59 16.59 16.72 17.07 20.00 -21.17%
DY 7.76 1.64 3.99 3.02 4.62 5.66 3.66 65.11%
P/NAPS 0.38 0.47 0.49 0.64 0.52 0.43 0.34 7.70%

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