[GUH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 59.93%
YoY- 80.7%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 308,994 295,145 273,057 254,893 220,668 210,720 231,078 4.95%
PBT 37,112 38,329 18,190 -4,228 -19,828 7,565 20,990 9.95%
Tax -9,742 -4,470 -2,233 8 -2,038 -3,806 -5,154 11.18%
NP 27,369 33,858 15,957 -4,220 -21,866 3,758 15,836 9.53%
-
NP to SH 27,369 33,858 15,957 -4,220 -21,866 3,758 15,836 9.53%
-
Tax Rate 26.25% 11.66% 12.28% - - 50.31% 24.55% -
Total Cost 281,625 261,286 257,100 259,113 242,534 206,961 215,242 4.57%
-
Net Worth 339,041 327,985 298,572 298,916 293,394 342,307 340,774 -0.08%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,225 8,282 5,018 - - 6,711 5,011 10.69%
Div Payout % 33.71% 24.46% 31.45% - - 178.57% 31.65% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 339,041 327,985 298,572 298,916 293,394 342,307 340,774 -0.08%
NOSH 230,640 248,473 250,901 251,190 250,764 251,696 250,569 -1.37%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.86% 11.47% 5.84% -1.66% -9.91% 1.78% 6.85% -
ROE 8.07% 10.32% 5.34% -1.41% -7.45% 1.10% 4.65% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 133.97 118.78 108.83 101.47 88.00 83.72 92.22 6.41%
EPS 11.87 13.63 6.36 -1.68 8.72 1.49 6.32 11.06%
DPS 4.00 3.33 2.00 0.00 0.00 2.67 2.00 12.23%
NAPS 1.47 1.32 1.19 1.19 1.17 1.36 1.36 1.30%
Adjusted Per Share Value based on latest NOSH - 250,119
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 109.55 104.64 96.81 90.37 78.23 74.71 81.92 4.95%
EPS 9.70 12.00 5.66 -1.50 -7.75 1.33 5.61 9.54%
DPS 3.27 2.94 1.78 0.00 0.00 2.38 1.78 10.65%
NAPS 1.202 1.1628 1.0585 1.0597 1.0402 1.2136 1.2081 -0.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.55 0.85 0.35 0.25 0.56 0.68 0.67 -
P/RPS 0.41 0.72 0.32 0.25 0.64 0.81 0.73 -9.15%
P/EPS 4.63 6.24 5.50 -14.88 -6.42 45.54 10.60 -12.88%
EY 21.58 16.03 18.17 -6.72 -15.57 2.20 9.43 14.78%
DY 7.27 3.92 5.71 0.00 0.00 3.92 2.99 15.94%
P/NAPS 0.37 0.64 0.29 0.21 0.48 0.50 0.49 -4.56%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 19/11/07 15/11/06 22/11/05 26/11/04 21/11/03 21/11/02 -
Price 0.45 0.84 0.38 0.22 0.59 0.69 0.62 -
P/RPS 0.34 0.71 0.35 0.22 0.67 0.82 0.67 -10.68%
P/EPS 3.79 6.16 5.97 -13.10 -6.77 46.21 9.81 -14.64%
EY 26.37 16.22 16.74 -7.64 -14.78 2.16 10.19 17.15%
DY 8.89 3.97 5.26 0.00 0.00 3.86 3.23 18.36%
P/NAPS 0.31 0.64 0.32 0.18 0.50 0.51 0.46 -6.36%

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