[GUH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.88%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 311,087 317,834 309,272 300,426 298,074 289,817 272,769 9.18%
PBT 45,873 47,061 49,898 49,318 54,185 63,426 53,471 -9.73%
Tax -7,480 -6,440 -6,126 -4,316 -4,796 -4,718 -3,089 80.61%
NP 38,393 40,621 43,772 45,002 49,389 58,708 50,382 -16.61%
-
NP to SH 38,393 40,621 43,772 45,002 49,389 58,708 50,382 -16.61%
-
Tax Rate 16.31% 13.68% 12.28% 8.75% 8.85% 7.44% 5.78% -
Total Cost 272,694 277,213 265,500 255,424 248,685 231,109 222,387 14.60%
-
Net Worth 407,146 396,458 392,911 383,925 385,439 375,514 365,666 7.44%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 11,858 11,157 11,157 11,157 11,157 9,018 9,018 20.08%
Div Payout % 30.89% 27.47% 25.49% 24.79% 22.59% 15.36% 17.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 407,146 396,458 392,911 383,925 385,439 375,514 365,666 7.44%
NOSH 197,643 198,229 199,447 202,066 202,863 202,980 203,147 -1.81%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.34% 12.78% 14.15% 14.98% 16.57% 20.26% 18.47% -
ROE 9.43% 10.25% 11.14% 11.72% 12.81% 15.63% 13.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.40 160.34 155.06 148.68 146.93 142.78 134.27 11.20%
EPS 19.43 20.49 21.95 22.27 24.35 28.92 24.80 -15.05%
DPS 6.00 5.63 5.50 5.50 5.50 4.44 4.44 22.29%
NAPS 2.06 2.00 1.97 1.90 1.90 1.85 1.80 9.43%
Adjusted Per Share Value based on latest NOSH - 202,066
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 110.29 112.68 109.64 106.51 105.67 102.75 96.70 9.18%
EPS 13.61 14.40 15.52 15.95 17.51 20.81 17.86 -16.61%
DPS 4.20 3.96 3.96 3.96 3.96 3.20 3.20 19.93%
NAPS 1.4434 1.4055 1.393 1.3611 1.3665 1.3313 1.2964 7.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.18 1.17 1.17 1.16 1.10 1.20 0.91 -
P/RPS 0.75 0.73 0.75 0.78 0.75 0.84 0.68 6.76%
P/EPS 6.07 5.71 5.33 5.21 4.52 4.15 3.67 39.98%
EY 16.46 17.51 18.76 19.20 22.13 24.10 27.25 -28.60%
DY 5.08 4.81 4.70 4.74 5.00 3.70 4.88 2.72%
P/NAPS 0.57 0.59 0.59 0.61 0.58 0.65 0.51 7.71%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 19/05/10 23/02/10 -
Price 1.22 1.28 1.22 1.16 1.15 1.16 1.01 -
P/RPS 0.78 0.80 0.79 0.78 0.78 0.81 0.75 2.65%
P/EPS 6.28 6.25 5.56 5.21 4.72 4.01 4.07 33.63%
EY 15.92 16.01 17.99 19.20 21.17 24.93 24.56 -25.16%
DY 4.92 4.40 4.51 4.74 4.78 3.83 4.40 7.75%
P/NAPS 0.59 0.64 0.62 0.61 0.61 0.63 0.56 3.55%

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