[GUH] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 12.11%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 272,769 265,888 286,572 282,728 292,710 308,524 293,115 -4.67%
PBT 53,471 45,075 54,941 34,547 32,036 34,538 22,299 78.86%
Tax -3,089 -3,317 -7,633 -6,877 -7,355 -8,974 -5,180 -29.08%
NP 50,382 41,758 47,308 27,670 24,681 25,564 17,119 104.96%
-
NP to SH 50,382 41,758 47,308 27,670 24,681 25,564 17,119 104.96%
-
Tax Rate 5.78% 7.36% 13.89% 19.91% 22.96% 25.98% 23.23% -
Total Cost 222,387 224,130 239,264 255,058 268,029 282,960 275,996 -13.37%
-
Net Worth 365,666 359,929 365,255 348,104 338,641 335,851 324,599 8.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,018 9,018 9,018 7,056 7,056 7,056 9,496 -3.37%
Div Payout % 17.90% 21.60% 19.06% 25.50% 28.59% 27.60% 55.47% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 365,666 359,929 365,255 348,104 338,641 335,851 324,599 8.24%
NOSH 203,147 209,261 225,466 226,041 225,760 228,470 235,217 -9.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 18.47% 15.71% 16.51% 9.79% 8.43% 8.29% 5.84% -
ROE 13.78% 11.60% 12.95% 7.95% 7.29% 7.61% 5.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.27 127.06 127.10 125.08 129.65 135.04 124.61 5.08%
EPS 24.80 19.95 20.98 12.24 10.93 11.19 7.28 125.89%
DPS 4.44 4.31 4.00 3.12 3.13 3.09 4.04 6.47%
NAPS 1.80 1.72 1.62 1.54 1.50 1.47 1.38 19.32%
Adjusted Per Share Value based on latest NOSH - 226,041
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.70 94.26 101.60 100.23 103.77 109.38 103.92 -4.67%
EPS 17.86 14.80 16.77 9.81 8.75 9.06 6.07 104.93%
DPS 3.20 3.20 3.20 2.50 2.50 2.50 3.37 -3.38%
NAPS 1.2964 1.276 1.2949 1.2341 1.2006 1.1907 1.1508 8.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.91 0.88 0.62 0.44 0.43 0.55 0.60 -
P/RPS 0.68 0.69 0.49 0.35 0.33 0.41 0.48 26.05%
P/EPS 3.67 4.41 2.95 3.59 3.93 4.92 8.24 -41.59%
EY 27.25 22.68 33.84 27.82 25.42 20.34 12.13 71.27%
DY 4.88 4.90 6.45 7.09 7.27 5.62 6.73 -19.24%
P/NAPS 0.51 0.51 0.38 0.29 0.29 0.37 0.43 12.01%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 18/08/09 27/05/09 18/02/09 19/11/08 19/08/08 -
Price 1.01 0.83 0.99 0.51 0.45 0.45 0.52 -
P/RPS 0.75 0.65 0.78 0.41 0.35 0.33 0.42 47.03%
P/EPS 4.07 4.16 4.72 4.17 4.12 4.02 7.14 -31.18%
EY 24.56 24.04 21.19 24.00 24.29 24.86 14.00 45.30%
DY 4.40 5.19 4.04 6.12 6.95 6.86 7.76 -31.42%
P/NAPS 0.56 0.48 0.61 0.33 0.30 0.31 0.38 29.40%

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