[GUH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 29.97%
YoY- 88.6%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 305,132 254,522 266,798 276,842 260,456 236,130 217,490 5.80%
PBT 51,798 50,370 4,560 30,864 16,118 -11,012 8,432 35.31%
Tax -6,910 -3,496 -2,940 -2,620 -1,142 480 -1,920 23.78%
NP 44,888 46,874 1,620 28,244 14,976 -10,532 6,512 37.93%
-
NP to SH 44,888 46,874 1,620 28,244 14,976 -10,532 6,512 37.93%
-
Tax Rate 13.34% 6.94% 64.47% 8.49% 7.09% - 22.77% -
Total Cost 260,244 207,648 265,178 248,598 245,480 246,662 210,978 3.55%
-
Net Worth 385,914 365,427 319,371 313,543 298,017 295,899 330,609 2.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,342 18,045 13,885 7,525 - - - -
Div Payout % 49.77% 38.50% 857.14% 26.64% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 385,914 365,427 319,371 313,543 298,017 295,899 330,609 2.61%
NOSH 203,113 225,572 231,428 250,834 250,434 250,761 250,461 -3.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.71% 18.42% 0.61% 10.20% 5.75% -4.46% 2.99% -
ROE 11.63% 12.83% 0.51% 9.01% 5.03% -3.56% 1.97% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 150.23 112.83 115.28 110.37 104.00 94.17 86.84 9.56%
EPS 22.10 20.78 0.70 11.26 5.98 -4.20 2.60 42.83%
DPS 11.00 8.00 6.00 3.00 0.00 0.00 0.00 -
NAPS 1.90 1.62 1.38 1.25 1.19 1.18 1.32 6.25%
Adjusted Per Share Value based on latest NOSH - 250,403
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 108.18 90.23 94.59 98.15 92.34 83.71 77.11 5.80%
EPS 15.91 16.62 0.57 10.01 5.31 -3.73 2.31 37.91%
DPS 7.92 6.40 4.92 2.67 0.00 0.00 0.00 -
NAPS 1.3682 1.2955 1.1323 1.1116 1.0565 1.049 1.1721 2.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.10 0.62 0.60 0.66 0.31 0.30 0.60 -
P/RPS 0.73 0.55 0.52 0.60 0.30 0.32 0.69 0.94%
P/EPS 4.98 2.98 85.71 5.86 5.18 -7.14 23.08 -22.54%
EY 20.09 33.52 1.17 17.06 19.29 -14.00 4.33 29.13%
DY 10.00 12.90 10.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.43 0.53 0.26 0.25 0.45 4.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 18/08/09 19/08/08 21/08/07 15/08/06 23/08/05 23/08/04 -
Price 1.15 0.99 0.52 0.65 0.44 0.28 0.55 -
P/RPS 0.77 0.88 0.45 0.59 0.42 0.30 0.63 3.39%
P/EPS 5.20 4.76 74.29 5.77 7.36 -6.67 21.15 -20.84%
EY 19.22 20.99 1.35 17.32 13.59 -15.00 4.73 26.30%
DY 9.57 8.08 11.54 4.62 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.38 0.52 0.37 0.24 0.42 6.41%

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