[GUH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.65%
YoY- 104.13%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 300,426 298,074 289,817 272,769 265,888 286,572 282,728 4.12%
PBT 49,318 54,185 63,426 53,471 45,075 54,941 34,547 26.75%
Tax -4,316 -4,796 -4,718 -3,089 -3,317 -7,633 -6,877 -26.67%
NP 45,002 49,389 58,708 50,382 41,758 47,308 27,670 38.25%
-
NP to SH 45,002 49,389 58,708 50,382 41,758 47,308 27,670 38.25%
-
Tax Rate 8.75% 8.85% 7.44% 5.78% 7.36% 13.89% 19.91% -
Total Cost 255,424 248,685 231,109 222,387 224,130 239,264 255,058 0.09%
-
Net Worth 383,925 385,439 375,514 365,666 359,929 365,255 348,104 6.74%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,157 11,157 9,018 9,018 9,018 9,018 7,056 35.68%
Div Payout % 24.79% 22.59% 15.36% 17.90% 21.60% 19.06% 25.50% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 383,925 385,439 375,514 365,666 359,929 365,255 348,104 6.74%
NOSH 202,066 202,863 202,980 203,147 209,261 225,466 226,041 -7.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.98% 16.57% 20.26% 18.47% 15.71% 16.51% 9.79% -
ROE 11.72% 12.81% 15.63% 13.78% 11.60% 12.95% 7.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 148.68 146.93 142.78 134.27 127.06 127.10 125.08 12.20%
EPS 22.27 24.35 28.92 24.80 19.95 20.98 12.24 48.98%
DPS 5.50 5.50 4.44 4.44 4.31 4.00 3.12 45.87%
NAPS 1.90 1.90 1.85 1.80 1.72 1.62 1.54 15.01%
Adjusted Per Share Value based on latest NOSH - 203,147
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 106.25 105.42 102.50 96.47 94.03 101.35 99.99 4.12%
EPS 15.92 17.47 20.76 17.82 14.77 16.73 9.79 38.24%
DPS 3.95 3.95 3.19 3.19 3.19 3.19 2.50 35.61%
NAPS 1.3578 1.3632 1.3281 1.2932 1.2729 1.2918 1.2311 6.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 1.10 1.20 0.91 0.88 0.62 0.44 -
P/RPS 0.78 0.75 0.84 0.68 0.69 0.49 0.35 70.53%
P/EPS 5.21 4.52 4.15 3.67 4.41 2.95 3.59 28.15%
EY 19.20 22.13 24.10 27.25 22.68 33.84 27.82 -21.88%
DY 4.74 5.00 3.70 4.88 4.90 6.45 7.09 -23.52%
P/NAPS 0.61 0.58 0.65 0.51 0.51 0.38 0.29 64.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 19/05/10 23/02/10 11/11/09 18/08/09 27/05/09 -
Price 1.16 1.15 1.16 1.01 0.83 0.99 0.51 -
P/RPS 0.78 0.78 0.81 0.75 0.65 0.78 0.41 53.47%
P/EPS 5.21 4.72 4.01 4.07 4.16 4.72 4.17 15.98%
EY 19.20 21.17 24.93 24.56 24.04 21.19 24.00 -13.81%
DY 4.74 4.78 3.83 4.40 5.19 4.04 6.12 -15.64%
P/NAPS 0.61 0.61 0.63 0.56 0.48 0.61 0.33 50.56%

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