[GUH] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

20-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -13.41%

YoY- 16.31%

Quarter Report

GUH Quarterly Report Q1-2008.xls

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	292,710	308,524	293,115	294,732	298,137	290,818	282,445	2.39%
YoY %	-5.13%	5.26%	-0.55%	-1.14%	2.52%	2.96%	-	-
Horiz. %	103.63%	109.23%	103.78%	104.35%	105.56%	102.96%	100.00%	-
PBT	32,036	34,538	22,299	31,890	35,451	36,637	28,906	7.06%
YoY %	-7.24%	54.89%	-30.08%	-10.04%	-3.24%	26.75%	-	-
Horiz. %	110.83%	119.48%	77.14%	110.32%	122.64%	126.75%	100.00%	-
Tax	-7,355	-8,974	-5,180	-5,541	-5,020	-2,634	-1,695	164.85%
YoY %	18.04%	-73.24%	6.52%	-10.38%	-90.58%	-55.40%	-	-
Horiz. %	433.92%	529.44%	305.60%	326.90%	296.17%	155.40%	100.00%	-
NP	24,681	25,564	17,119	26,349	30,431	34,003	27,211	-6.27%
YoY %	-3.45%	49.33%	-35.03%	-13.41%	-10.50%	24.96%	-	-
Horiz. %	90.70%	93.95%	62.91%	96.83%	111.83%	124.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,681	25,564	17,119	26,349	30,431	34,003	27,211	-6.27%
YoY %	-3.45%	49.33%	-35.03%	-13.41%	-10.50%	24.96%	-	-
Horiz. %	90.70%	93.95%	62.91%	96.83%	111.83%	124.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	25.98%	23.23%	17.38%	14.16%	7.19%	5.86%	-
YoY %	-11.62%	11.84%	33.66%	22.74%	96.94%	22.70%	-	-
Horiz. %	391.81%	443.34%	396.42%	296.59%	241.64%	122.70%	100.00%	-
Total Cost	268,029	282,960	275,996	268,383	267,706	256,815	255,234	3.29%
YoY %	-5.28%	2.52%	2.84%	0.25%	4.24%	0.62%	-	-
Horiz. %	105.01%	110.86%	108.13%	105.15%	104.89%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,641	335,851	324,599	316,786	320,108	322,057	313,004	5.36%
YoY %	0.83%	3.47%	2.47%	-1.04%	-0.61%	2.89%	-	-
Horiz. %	108.19%	107.30%	103.70%	101.21%	102.27%	102.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	7,056	7,056	9,496	2,439	6,195	6,195	7,509	-4.04%
YoY %	0.00%	-25.70%	289.34%	-60.63%	0.00%	-17.50%	-	-
Horiz. %	93.97%	93.97%	126.46%	32.48%	82.50%	82.50%	100.00%	-
Div Payout %	28.59%	27.60%	55.47%	9.26%	20.36%	18.22%	27.60%	-
YoY %	3.59%	-50.24%	499.03%	-54.52%	11.75%	-33.99%	-	-
Horiz. %	103.59%	100.00%	200.98%	33.55%	73.77%	66.01%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	338,641	335,851	324,599	316,786	320,108	322,057	313,004	5.36%
YoY %	0.83%	3.47%	2.47%	-1.04%	-0.61%	2.89%	-	-
Horiz. %	108.19%	107.30%	103.70%	101.21%	102.27%	102.89%	100.00%	-
NOSH	225,760	228,470	235,217	232,931	235,373	243,982	250,403	-6.64%
YoY %	-1.19%	-2.87%	0.98%	-1.04%	-3.53%	-2.56%	-	-
Horiz. %	90.16%	91.24%	93.94%	93.02%	94.00%	97.44%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	8.43%	8.29%	5.84%	8.94%	10.21%	11.69%	9.63%	-
YoY %	1.69%	41.95%	-34.68%	-12.44%	-12.66%	21.39%	-	-
Horiz. %	87.54%	86.09%	60.64%	92.83%	106.02%	121.39%	100.00%	-
ROE	7.29%	7.61%	5.27%	8.32%	9.51%	10.56%	8.69%	-
YoY %	-4.20%	44.40%	-36.66%	-12.51%	-9.94%	21.52%	-	-
Horiz. %	83.89%	87.57%	60.64%	95.74%	109.44%	121.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	129.65	135.04	124.61	126.53	126.67	119.20	112.80	9.67%
YoY %	-3.99%	8.37%	-1.52%	-0.11%	6.27%	5.67%	-	-
Horiz. %	114.94%	119.72%	110.47%	112.17%	112.30%	105.67%	100.00%	-
EPS	10.93	11.19	7.28	11.31	12.93	13.94	10.87	0.36%
YoY %	-2.32%	53.71%	-35.63%	-12.53%	-7.25%	28.24%	-	-
Horiz. %	100.55%	102.94%	66.97%	104.05%	118.95%	128.24%	100.00%	-
DPS	3.13	3.09	4.04	1.05	2.63	2.54	3.00	2.85%
YoY %	1.29%	-23.51%	284.76%	-60.08%	3.54%	-15.33%	-	-
Horiz. %	104.33%	103.00%	134.67%	35.00%	87.67%	84.67%	100.00%	-
NAPS	1.50	1.47	1.38	1.36	1.36	1.32	1.25	12.86%
YoY %	2.04%	6.52%	1.47%	0.00%	3.03%	5.60%	-	-
Horiz. %	120.00%	117.60%	110.40%	108.80%	108.80%	105.60%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 232,931
RPS	103.77	109.38	103.92	104.49	105.70	103.10	100.13	2.39%
YoY %	-5.13%	5.25%	-0.55%	-1.14%	2.52%	2.97%	-	-
Horiz. %	103.64%	109.24%	103.79%	104.35%	105.56%	102.97%	100.00%	-
EPS	8.75	9.06	6.07	9.34	10.79	12.05	9.65	-6.29%
YoY %	-3.42%	49.26%	-35.01%	-13.44%	-10.46%	24.87%	-	-
Horiz. %	90.67%	93.89%	62.90%	96.79%	111.81%	124.87%	100.00%	-
DPS	2.50	2.50	3.37	0.86	2.20	2.20	2.66	-4.03%
YoY %	0.00%	-25.82%	291.86%	-60.91%	0.00%	-17.29%	-	-
Horiz. %	93.98%	93.98%	126.69%	32.33%	82.71%	82.71%	100.00%	-
NAPS	1.2006	1.1907	1.1508	1.1231	1.1349	1.1418	1.1097	5.36%
YoY %	0.83%	3.47%	2.47%	-1.04%	-0.60%	2.89%	-	-
Horiz. %	108.19%	107.30%	103.70%	101.21%	102.27%	102.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.43	0.55	0.60	0.70	0.80	0.85	0.66	-
P/RPS	0.33	0.41	0.48	0.55	0.63	0.71	0.59	-31.99%
YoY %	-19.51%	-14.58%	-12.73%	-12.70%	-11.27%	20.34%	-	-
Horiz. %	55.93%	69.49%	81.36%	93.22%	106.78%	120.34%	100.00%	-
P/EPS	3.93	4.92	8.24	6.19	6.19	6.10	6.07	-25.06%
YoY %	-20.12%	-40.29%	33.12%	0.00%	1.48%	0.49%	-	-
Horiz. %	64.74%	81.05%	135.75%	101.98%	101.98%	100.49%	100.00%	-
EY	25.42	20.34	12.13	16.16	16.16	16.40	16.46	33.43%
YoY %	24.98%	67.68%	-24.94%	0.00%	-1.46%	-0.36%	-	-
Horiz. %	154.43%	123.57%	73.69%	98.18%	98.18%	99.64%	100.00%	-
DY	7.27	5.62	6.73	1.50	3.29	2.99	4.55	36.47%
YoY %	29.36%	-16.49%	348.67%	-54.41%	10.03%	-34.29%	-	-
Horiz. %	159.78%	123.52%	147.91%	32.97%	72.31%	65.71%	100.00%	-
P/NAPS	0.29	0.37	0.43	0.51	0.59	0.64	0.53	-32.97%
YoY %	-21.62%	-13.95%	-15.69%	-13.56%	-7.81%	20.75%	-	-
Horiz. %	54.72%	69.81%	81.13%	96.23%	111.32%	120.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	18/02/09	19/11/08	19/08/08	20/05/08	25/02/08	19/11/07	21/08/07	-
Price	0.45	0.45	0.52	0.64	0.66	0.84	0.65	-
P/RPS	0.35	0.33	0.42	0.51	0.52	0.70	0.58	-28.48%
YoY %	6.06%	-21.43%	-17.65%	-1.92%	-25.71%	20.69%	-	-
Horiz. %	60.34%	56.90%	72.41%	87.93%	89.66%	120.69%	100.00%	-
P/EPS	4.12	4.02	7.14	5.66	5.10	6.03	5.98	-21.90%
YoY %	2.49%	-43.70%	26.15%	10.98%	-15.42%	0.84%	-	-
Horiz. %	68.90%	67.22%	119.40%	94.65%	85.28%	100.84%	100.00%	-
EY	24.29	24.86	14.00	17.67	19.59	16.59	16.72	28.12%
YoY %	-2.29%	77.57%	-20.77%	-9.80%	18.08%	-0.78%	-	-
Horiz. %	145.28%	148.68%	83.73%	105.68%	117.17%	99.22%	100.00%	-
DY	6.95	6.86	7.76	1.64	3.99	3.02	4.62	31.12%
YoY %	1.31%	-11.60%	373.17%	-58.90%	32.12%	-34.63%	-	-
Horiz. %	150.43%	148.48%	167.97%	35.50%	86.36%	65.37%	100.00%	-
P/NAPS	0.30	0.31	0.38	0.47	0.49	0.64	0.52	-30.58%
YoY %	-3.23%	-18.42%	-19.15%	-4.08%	-23.44%	23.08%	-	-
Horiz. %	57.69%	59.62%	73.08%	90.38%	94.23%	123.08%	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