[GUH] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.71%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 304,793 302,965 311,280 314,686 311,087 317,834 309,272 -0.96%
PBT 49,547 41,726 43,923 46,421 45,873 47,061 49,898 -0.46%
Tax -8,380 -7,028 -7,905 -8,300 -7,480 -6,440 -6,126 23.25%
NP 41,167 34,698 36,018 38,121 38,393 40,621 43,772 -4.01%
-
NP to SH 41,167 34,698 36,018 38,121 38,393 40,621 43,772 -4.01%
-
Tax Rate 16.91% 16.84% 18.00% 17.88% 16.31% 13.68% 12.28% -
Total Cost 263,626 268,267 275,262 276,565 272,694 277,213 265,500 -0.47%
-
Net Worth 434,053 422,787 418,424 402,556 407,146 396,458 392,911 6.87%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 11,082 11,858 11,858 11,858 11,858 11,157 11,157 -0.44%
Div Payout % 26.92% 34.18% 32.92% 31.11% 30.89% 27.47% 25.49% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 434,053 422,787 418,424 402,556 407,146 396,458 392,911 6.87%
NOSH 184,703 186,249 187,634 191,693 197,643 198,229 199,447 -4.99%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.51% 11.45% 11.57% 12.11% 12.34% 12.78% 14.15% -
ROE 9.48% 8.21% 8.61% 9.47% 9.43% 10.25% 11.14% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 165.02 162.67 165.90 164.16 157.40 160.34 155.06 4.24%
EPS 22.29 18.63 19.20 19.89 19.43 20.49 21.95 1.03%
DPS 6.00 6.37 6.32 6.19 6.00 5.63 5.50 5.97%
NAPS 2.35 2.27 2.23 2.10 2.06 2.00 1.97 12.49%
Adjusted Per Share Value based on latest NOSH - 191,693
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 108.06 107.41 110.36 111.56 110.29 112.68 109.64 -0.96%
EPS 14.59 12.30 12.77 13.51 13.61 14.40 15.52 -4.03%
DPS 3.93 4.20 4.20 4.20 4.20 3.96 3.96 -0.50%
NAPS 1.5388 1.4989 1.4834 1.4272 1.4434 1.4055 1.393 6.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.31 1.32 1.20 1.04 1.18 1.17 1.17 -
P/RPS 0.79 0.81 0.72 0.63 0.75 0.73 0.75 3.52%
P/EPS 5.88 7.09 6.25 5.23 6.07 5.71 5.33 6.77%
EY 17.01 14.11 16.00 19.12 16.46 17.51 18.76 -6.32%
DY 4.58 4.82 5.27 5.95 5.08 4.81 4.70 -1.71%
P/NAPS 0.56 0.58 0.54 0.50 0.57 0.59 0.59 -3.42%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 -
Price 1.39 1.25 1.32 1.19 1.22 1.28 1.22 -
P/RPS 0.84 0.77 0.80 0.72 0.78 0.80 0.79 4.18%
P/EPS 6.24 6.71 6.88 5.98 6.28 6.25 5.56 8.00%
EY 16.03 14.90 14.54 16.71 15.92 16.01 17.99 -7.40%
DY 4.32 5.09 4.79 5.20 4.92 4.40 4.51 -2.83%
P/NAPS 0.59 0.55 0.59 0.57 0.59 0.64 0.62 -3.25%

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