[GUH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 10.1%

YoY- 2242.81%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	298,137	290,818	282,445	277,038	274,252	276,875	275,415	5.41%
YoY %	2.52%	2.96%	1.95%	1.02%	-0.95%	0.53%	-	-
Horiz. %	108.25%	105.59%	102.55%	100.59%	99.58%	100.53%	100.00%	-
PBT	35,451	36,637	28,906	23,546	21,533	8,197	4,948	270.31%
YoY %	-3.24%	26.75%	22.76%	9.35%	162.69%	65.66%	-	-
Horiz. %	716.47%	740.44%	584.20%	475.87%	435.19%	165.66%	100.00%	-
Tax	-5,020	-2,634	-1,695	-891	-956	-3,012	-2,142	76.16%
YoY %	-90.58%	-55.40%	-90.24%	6.80%	68.26%	-40.62%	-	-
Horiz. %	234.36%	122.97%	79.13%	41.60%	44.63%	140.62%	100.00%	-
NP	30,431	34,003	27,211	22,655	20,577	5,185	2,806	387.82%
YoY %	-10.50%	24.96%	20.11%	10.10%	296.86%	84.78%	-	-
Horiz. %	1,084.50%	1,211.80%	969.74%	807.38%	733.32%	184.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,431	34,003	27,211	22,655	20,577	5,185	2,806	387.82%
YoY %	-10.50%	24.96%	20.11%	10.10%	296.86%	84.78%	-	-
Horiz. %	1,084.50%	1,211.80%	969.74%	807.38%	733.32%	184.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.16%	7.19%	5.86%	3.78%	4.44%	36.75%	43.29%	-
YoY %	96.94%	22.70%	55.03%	-14.86%	-87.92%	-15.11%	-	-
Horiz. %	32.71%	16.61%	13.54%	8.73%	10.26%	84.89%	100.00%	-
Total Cost	267,706	256,815	255,234	254,383	253,675	271,690	272,609	-1.19%
YoY %	4.24%	0.62%	0.33%	0.28%	-6.63%	-0.34%	-	-
Horiz. %	98.20%	94.21%	93.63%	93.31%	93.05%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	320,108	322,057	313,004	307,953	306,209	297,832	298,076	4.85%
YoY %	-0.61%	2.89%	1.64%	0.57%	2.81%	-0.08%	-	-
Horiz. %	107.39%	108.05%	105.01%	103.31%	102.73%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	6,195	6,195	7,509	7,509	3,754	3,754	-	-
YoY %	0.00%	-17.50%	0.00%	100.03%	0.00%	0.00%	-	-
Horiz. %	165.02%	165.02%	200.03%	200.03%	100.00%	100.00%	-	-
Div Payout %	20.36%	18.22%	27.60%	33.15%	18.24%	72.40%	-	-
YoY %	11.75%	-33.99%	-16.74%	81.74%	-74.81%	0.00%	-	-
Horiz. %	28.12%	25.17%	38.12%	45.79%	25.19%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	320,108	322,057	313,004	307,953	306,209	297,832	298,076	4.85%
YoY %	-0.61%	2.89%	1.64%	0.57%	2.81%	-0.08%	-	-
Horiz. %	107.39%	108.05%	105.01%	103.31%	102.73%	99.92%	100.00%	-
NOSH	235,373	243,982	250,403	250,368	250,991	250,279	250,484	-4.05%
YoY %	-3.53%	-2.56%	0.01%	-0.25%	0.28%	-0.08%	-	-
Horiz. %	93.97%	97.40%	99.97%	99.95%	100.20%	99.92%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	10.21%	11.69%	9.63%	8.18%	7.50%	1.87%	1.02%	-
YoY %	-12.66%	21.39%	17.73%	9.07%	301.07%	83.33%	-	-
Horiz. %	1,000.98%	1,146.08%	944.12%	801.96%	735.29%	183.33%	100.00%	-
ROE	9.51%	10.56%	8.69%	7.36%	6.72%	1.74%	0.94%	-
YoY %	-9.94%	21.52%	18.07%	9.52%	286.21%	85.11%	-	-
Horiz. %	1,011.70%	1,123.40%	924.47%	782.98%	714.89%	185.11%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	126.67	119.20	112.80	110.65	109.27	110.63	109.95	9.86%
YoY %	6.27%	5.67%	1.94%	1.26%	-1.23%	0.62%	-	-
Horiz. %	115.21%	108.41%	102.59%	100.64%	99.38%	100.62%	100.00%	-
EPS	12.93	13.94	10.87	9.05	8.20	2.07	1.12	408.53%
YoY %	-7.25%	28.24%	20.11%	10.37%	296.14%	84.82%	-	-
Horiz. %	1,154.46%	1,244.64%	970.54%	808.04%	732.14%	184.82%	100.00%	-
DPS	2.63	2.54	3.00	3.00	1.50	1.50	0.00	-
YoY %	3.54%	-15.33%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	175.33%	169.33%	200.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.36	1.32	1.25	1.23	1.22	1.19	1.19	9.28%
YoY %	3.03%	5.60%	1.63%	0.82%	2.52%	0.00%	-	-
Horiz. %	114.29%	110.92%	105.04%	103.36%	102.52%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 250,368
RPS	105.70	103.10	100.13	98.22	97.23	98.16	97.64	5.41%
YoY %	2.52%	2.97%	1.94%	1.02%	-0.95%	0.53%	-	-
Horiz. %	108.25%	105.59%	102.55%	100.59%	99.58%	100.53%	100.00%	-
EPS	10.79	12.05	9.65	8.03	7.30	1.84	0.99	389.44%
YoY %	-10.46%	24.87%	20.17%	10.00%	296.74%	85.86%	-	-
Horiz. %	1,089.90%	1,217.17%	974.75%	811.11%	737.37%	185.86%	100.00%	-
DPS	2.20	2.20	2.66	2.66	1.33	1.33	0.00	-
YoY %	0.00%	-17.29%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	165.41%	165.41%	200.00%	200.00%	100.00%	100.00%	-	-
NAPS	1.1349	1.1418	1.1097	1.0918	1.0856	1.0559	1.0568	4.85%
YoY %	-0.60%	2.89%	1.64%	0.57%	2.81%	-0.09%	-	-
Horiz. %	107.39%	108.04%	105.01%	103.31%	102.73%	99.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.80	0.85	0.66	0.51	0.37	0.35	0.31	-
P/RPS	0.63	0.71	0.59	0.46	0.34	0.32	0.28	71.45%
YoY %	-11.27%	20.34%	28.26%	35.29%	6.25%	14.29%	-	-
Horiz. %	225.00%	253.57%	210.71%	164.29%	121.43%	114.29%	100.00%	-
P/EPS	6.19	6.10	6.07	5.64	4.51	16.89	27.67	-63.04%
YoY %	1.48%	0.49%	7.62%	25.06%	-73.30%	-38.96%	-	-
Horiz. %	22.37%	22.05%	21.94%	20.38%	16.30%	61.04%	100.00%	-
EY	16.16	16.40	16.46	17.74	22.16	5.92	3.61	170.87%
YoY %	-1.46%	-0.36%	-7.22%	-19.95%	274.32%	63.99%	-	-
Horiz. %	447.65%	454.29%	455.96%	491.41%	613.85%	163.99%	100.00%	-
DY	3.29	2.99	4.55	5.88	4.05	4.29	0.00	-
YoY %	10.03%	-34.29%	-22.62%	45.19%	-5.59%	0.00%	-	-
Horiz. %	76.69%	69.70%	106.06%	137.06%	94.41%	100.00%	-	-
P/NAPS	0.59	0.64	0.53	0.41	0.30	0.29	0.26	72.42%
YoY %	-7.81%	20.75%	29.27%	36.67%	3.45%	11.54%	-	-
Horiz. %	226.92%	246.15%	203.85%	157.69%	115.38%	111.54%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	25/02/08	19/11/07	21/08/07	28/05/07	12/02/07	15/11/06	15/08/06	-
Price	0.66	0.84	0.65	0.53	0.41	0.38	0.44	-
P/RPS	0.52	0.70	0.58	0.48	0.38	0.34	0.40	19.05%
YoY %	-25.71%	20.69%	20.83%	26.32%	11.76%	-15.00%	-	-
Horiz. %	130.00%	175.00%	145.00%	120.00%	95.00%	85.00%	100.00%	-
P/EPS	5.10	6.03	5.98	5.86	5.00	18.34	39.28	-74.26%
YoY %	-15.42%	0.84%	2.05%	17.20%	-72.74%	-53.31%	-	-
Horiz. %	12.98%	15.35%	15.22%	14.92%	12.73%	46.69%	100.00%	-
EY	19.59	16.59	16.72	17.07	20.00	5.45	2.55	287.89%
YoY %	18.08%	-0.78%	-2.05%	-14.65%	266.97%	113.73%	-	-
Horiz. %	768.24%	650.59%	655.69%	669.41%	784.31%	213.73%	100.00%	-
DY	3.99	3.02	4.62	5.66	3.66	3.95	0.00	-
YoY %	32.12%	-34.63%	-18.37%	54.64%	-7.34%	0.00%	-	-
Horiz. %	101.01%	76.46%	116.96%	143.29%	92.66%	100.00%	-	-
P/NAPS	0.49	0.64	0.52	0.43	0.34	0.32	0.37	20.53%
YoY %	-23.44%	23.08%	20.93%	26.47%	6.25%	-13.51%	-	-
Horiz. %	132.43%	172.97%	140.54%	116.22%	91.89%	86.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos