[GUH] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
13-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 70.6%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 276,875 275,415 270,676 263,252 245,197 228,848 222,405 15.70%
PBT 8,197 4,948 2,452 -8,617 -35,848 -57,270 -56,445 -
Tax -3,012 -2,142 -1,485 -1,331 2,013 1,678 712 -
NP 5,185 2,806 967 -9,948 -33,835 -55,592 -55,733 -
-
NP to SH 5,185 2,806 967 -9,948 -33,835 -55,592 -55,733 -
-
Tax Rate 36.75% 43.29% 60.56% - - - - -
Total Cost 271,690 272,609 269,709 273,200 279,032 284,440 278,138 -1.55%
-
Net Worth 297,832 298,076 292,936 292,845 297,641 294,230 292,887 1.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,754 - - - - - - -
Div Payout % 72.40% - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 297,832 298,076 292,936 292,845 297,641 294,230 292,887 1.12%
NOSH 250,279 250,484 250,373 250,295 250,119 249,347 250,331 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 1.87% 1.02% 0.36% -3.78% -13.80% -24.29% -25.06% -
ROE 1.74% 0.94% 0.33% -3.40% -11.37% -18.89% -19.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 110.63 109.95 108.11 105.18 98.03 91.78 88.84 15.73%
EPS 2.07 1.12 0.39 -3.97 -13.53 -22.29 -22.26 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.19 1.17 1.17 1.19 1.18 1.17 1.13%
Adjusted Per Share Value based on latest NOSH - 250,295
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 98.16 97.64 95.96 93.33 86.93 81.13 78.85 15.70%
EPS 1.84 0.99 0.34 -3.53 -12.00 -19.71 -19.76 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0559 1.0568 1.0385 1.0382 1.0552 1.0431 1.0384 1.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.35 0.31 0.23 0.22 0.25 0.30 0.37 -
P/RPS 0.32 0.28 0.21 0.21 0.26 0.33 0.42 -16.56%
P/EPS 16.89 27.67 59.55 -5.54 -1.85 -1.35 -1.66 -
EY 5.92 3.61 1.68 -18.07 -54.11 -74.32 -60.17 -
DY 4.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.20 0.19 0.21 0.25 0.32 -6.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 15/08/06 30/05/06 13/02/06 22/11/05 23/08/05 30/05/05 -
Price 0.38 0.44 0.31 0.30 0.22 0.28 0.28 -
P/RPS 0.34 0.40 0.29 0.29 0.22 0.31 0.32 4.12%
P/EPS 18.34 39.28 80.26 -7.55 -1.63 -1.26 -1.26 -
EY 5.45 2.55 1.25 -13.25 -61.49 -79.62 -79.51 -
DY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.26 0.26 0.18 0.24 0.24 21.12%

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