[GUH] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.45%
YoY- -18.9%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 265,888 286,572 282,728 292,710 308,524 293,115 294,732 -6.62%
PBT 45,075 54,941 34,547 32,036 34,538 22,299 31,890 25.92%
Tax -3,317 -7,633 -6,877 -7,355 -8,974 -5,180 -5,541 -28.94%
NP 41,758 47,308 27,670 24,681 25,564 17,119 26,349 35.89%
-
NP to SH 41,758 47,308 27,670 24,681 25,564 17,119 26,349 35.89%
-
Tax Rate 7.36% 13.89% 19.91% 22.96% 25.98% 23.23% 17.38% -
Total Cost 224,130 239,264 255,058 268,029 282,960 275,996 268,383 -11.30%
-
Net Worth 359,929 365,255 348,104 338,641 335,851 324,599 316,786 8.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,018 9,018 7,056 7,056 7,056 9,496 2,439 138.92%
Div Payout % 21.60% 19.06% 25.50% 28.59% 27.60% 55.47% 9.26% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 359,929 365,255 348,104 338,641 335,851 324,599 316,786 8.87%
NOSH 209,261 225,466 226,041 225,760 228,470 235,217 232,931 -6.88%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.71% 16.51% 9.79% 8.43% 8.29% 5.84% 8.94% -
ROE 11.60% 12.95% 7.95% 7.29% 7.61% 5.27% 8.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 127.06 127.10 125.08 129.65 135.04 124.61 126.53 0.27%
EPS 19.95 20.98 12.24 10.93 11.19 7.28 11.31 45.93%
DPS 4.31 4.00 3.12 3.13 3.09 4.04 1.05 156.14%
NAPS 1.72 1.62 1.54 1.50 1.47 1.38 1.36 16.93%
Adjusted Per Share Value based on latest NOSH - 225,760
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.03 101.35 99.99 103.52 109.11 103.66 104.24 -6.63%
EPS 14.77 16.73 9.79 8.73 9.04 6.05 9.32 35.89%
DPS 3.19 3.19 2.50 2.50 2.50 3.36 0.86 139.43%
NAPS 1.2729 1.2918 1.2311 1.1976 1.1878 1.148 1.1204 8.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.62 0.44 0.43 0.55 0.60 0.70 -
P/RPS 0.69 0.49 0.35 0.33 0.41 0.48 0.55 16.30%
P/EPS 4.41 2.95 3.59 3.93 4.92 8.24 6.19 -20.21%
EY 22.68 33.84 27.82 25.42 20.34 12.13 16.16 25.32%
DY 4.90 6.45 7.09 7.27 5.62 6.73 1.50 120.00%
P/NAPS 0.51 0.38 0.29 0.29 0.37 0.43 0.51 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 20/05/08 -
Price 0.83 0.99 0.51 0.45 0.45 0.52 0.64 -
P/RPS 0.65 0.78 0.41 0.35 0.33 0.42 0.51 17.53%
P/EPS 4.16 4.72 4.17 4.12 4.02 7.14 5.66 -18.54%
EY 24.04 21.19 24.00 24.29 24.86 14.00 17.67 22.75%
DY 5.19 4.04 6.12 6.95 6.86 7.76 1.64 115.39%
P/NAPS 0.48 0.61 0.33 0.30 0.31 0.38 0.47 1.41%

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