[GUH] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.2%
YoY- -30.81%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 311,280 314,686 311,087 317,834 309,272 300,426 298,074 2.92%
PBT 43,923 46,421 45,873 47,061 49,898 49,318 54,185 -13.02%
Tax -7,905 -8,300 -7,480 -6,440 -6,126 -4,316 -4,796 39.40%
NP 36,018 38,121 38,393 40,621 43,772 45,002 49,389 -18.93%
-
NP to SH 36,018 38,121 38,393 40,621 43,772 45,002 49,389 -18.93%
-
Tax Rate 18.00% 17.88% 16.31% 13.68% 12.28% 8.75% 8.85% -
Total Cost 275,262 276,565 272,694 277,213 265,500 255,424 248,685 6.98%
-
Net Worth 418,424 402,556 407,146 396,458 392,911 383,925 385,439 5.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,858 11,858 11,858 11,157 11,157 11,157 11,157 4.13%
Div Payout % 32.92% 31.11% 30.89% 27.47% 25.49% 24.79% 22.59% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 418,424 402,556 407,146 396,458 392,911 383,925 385,439 5.61%
NOSH 187,634 191,693 197,643 198,229 199,447 202,066 202,863 -5.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.57% 12.11% 12.34% 12.78% 14.15% 14.98% 16.57% -
ROE 8.61% 9.47% 9.43% 10.25% 11.14% 11.72% 12.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 165.90 164.16 157.40 160.34 155.06 148.68 146.93 8.40%
EPS 19.20 19.89 19.43 20.49 21.95 22.27 24.35 -14.61%
DPS 6.32 6.19 6.00 5.63 5.50 5.50 5.50 9.67%
NAPS 2.23 2.10 2.06 2.00 1.97 1.90 1.90 11.23%
Adjusted Per Share Value based on latest NOSH - 198,229
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 110.36 111.56 110.29 112.68 109.64 106.51 105.67 2.92%
EPS 12.77 13.51 13.61 14.40 15.52 15.95 17.51 -18.93%
DPS 4.20 4.20 4.20 3.96 3.96 3.96 3.96 3.98%
NAPS 1.4834 1.4272 1.4434 1.4055 1.393 1.3611 1.3665 5.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.20 1.04 1.18 1.17 1.17 1.16 1.10 -
P/RPS 0.72 0.63 0.75 0.73 0.75 0.78 0.75 -2.67%
P/EPS 6.25 5.23 6.07 5.71 5.33 5.21 4.52 24.04%
EY 16.00 19.12 16.46 17.51 18.76 19.20 22.13 -19.39%
DY 5.27 5.95 5.08 4.81 4.70 4.74 5.00 3.55%
P/NAPS 0.54 0.50 0.57 0.59 0.59 0.61 0.58 -4.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 15/11/11 15/08/11 24/05/11 18/02/11 29/11/10 16/08/10 -
Price 1.32 1.19 1.22 1.28 1.22 1.16 1.15 -
P/RPS 0.80 0.72 0.78 0.80 0.79 0.78 0.78 1.69%
P/EPS 6.88 5.98 6.28 6.25 5.56 5.21 4.72 28.46%
EY 14.54 16.71 15.92 16.01 17.99 19.20 21.17 -22.10%
DY 4.79 5.20 4.92 4.40 4.51 4.74 4.78 0.13%
P/NAPS 0.59 0.57 0.59 0.64 0.62 0.61 0.61 -2.19%

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