[GUH] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 170.01%
YoY- 2793.46%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 295,788 308,762 305,132 254,522 266,798 276,842 260,456 2.14%
PBT 54,996 43,748 51,798 50,370 4,560 30,864 16,118 22.67%
Tax -10,568 -9,618 -6,910 -3,496 -2,940 -2,620 -1,142 44.84%
NP 44,428 34,130 44,888 46,874 1,620 28,244 14,976 19.85%
-
NP to SH 44,428 34,130 44,888 46,874 1,620 28,244 14,976 19.85%
-
Tax Rate 19.22% 21.99% 13.34% 6.94% 64.47% 8.49% 7.09% -
Total Cost 251,360 274,632 260,244 207,648 265,178 248,598 245,480 0.39%
-
Net Worth 435,750 408,291 385,914 365,427 319,371 313,543 298,017 6.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,251 23,783 22,342 18,045 13,885 7,525 - -
Div Payout % 50.08% 69.69% 49.77% 38.50% 857.14% 26.64% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 435,750 408,291 385,914 365,427 319,371 313,543 298,017 6.53%
NOSH 185,425 198,199 203,113 225,572 231,428 250,834 250,434 -4.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.02% 11.05% 14.71% 18.42% 0.61% 10.20% 5.75% -
ROE 10.20% 8.36% 11.63% 12.83% 0.51% 9.01% 5.03% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 159.52 155.78 150.23 112.83 115.28 110.37 104.00 7.38%
EPS 23.96 17.22 22.10 20.78 0.70 11.26 5.98 26.00%
DPS 12.00 12.00 11.00 8.00 6.00 3.00 0.00 -
NAPS 2.35 2.06 1.90 1.62 1.38 1.25 1.19 11.99%
Adjusted Per Share Value based on latest NOSH - 225,466
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 104.61 109.20 107.91 90.01 94.36 97.91 92.11 2.14%
EPS 15.71 12.07 15.88 16.58 0.57 9.99 5.30 19.83%
DPS 7.87 8.41 7.90 6.38 4.91 2.66 0.00 -
NAPS 1.5411 1.444 1.3648 1.2924 1.1295 1.1089 1.054 6.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.31 1.18 1.10 0.62 0.60 0.66 0.31 -
P/RPS 0.82 0.76 0.73 0.55 0.52 0.60 0.30 18.22%
P/EPS 5.47 6.85 4.98 2.98 85.71 5.86 5.18 0.91%
EY 18.29 14.59 20.09 33.52 1.17 17.06 19.29 -0.88%
DY 9.16 10.17 10.00 12.90 10.00 4.55 0.00 -
P/NAPS 0.56 0.57 0.58 0.38 0.43 0.53 0.26 13.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 15/08/11 16/08/10 18/08/09 19/08/08 21/08/07 15/08/06 -
Price 1.39 1.22 1.15 0.99 0.52 0.65 0.44 -
P/RPS 0.87 0.78 0.77 0.88 0.45 0.59 0.42 12.89%
P/EPS 5.80 7.08 5.20 4.76 74.29 5.77 7.36 -3.88%
EY 17.24 14.11 19.22 20.99 1.35 17.32 13.59 4.04%
DY 8.63 9.84 9.57 8.08 11.54 4.62 0.00 -
P/NAPS 0.59 0.59 0.61 0.61 0.38 0.52 0.37 8.07%

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