[GUH] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.88%
YoY- 112.18%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 310,108 273,232 308,994 295,145 273,057 254,893 220,668 5.83%
PBT 48,960 54,497 37,112 38,329 18,190 -4,228 -19,828 -
Tax -5,994 -4,358 -9,742 -4,470 -2,233 8 -2,038 19.68%
NP 42,965 50,138 27,369 33,858 15,957 -4,220 -21,866 -
-
NP to SH 42,965 50,138 27,369 33,858 15,957 -4,220 -21,866 -
-
Tax Rate 12.24% 8.00% 26.25% 11.66% 12.28% - - -
Total Cost 267,142 223,093 281,625 261,286 257,100 259,113 242,534 1.62%
-
Net Worth 385,066 378,681 339,041 327,985 298,572 298,916 293,394 4.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,862 11,742 9,225 8,282 5,018 - - -
Div Payout % 34.59% 23.42% 33.71% 24.46% 31.45% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 385,066 378,681 339,041 327,985 298,572 298,916 293,394 4.63%
NOSH 202,666 220,163 230,640 248,473 250,901 251,190 250,764 -3.48%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.85% 18.35% 8.86% 11.47% 5.84% -1.66% -9.91% -
ROE 11.16% 13.24% 8.07% 10.32% 5.34% -1.41% -7.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.01 124.10 133.97 118.78 108.83 101.47 88.00 9.65%
EPS 21.20 22.77 11.87 13.63 6.36 -1.68 8.72 15.95%
DPS 7.33 5.33 4.00 3.33 2.00 0.00 0.00 -
NAPS 1.90 1.72 1.47 1.32 1.19 1.19 1.17 8.41%
Adjusted Per Share Value based on latest NOSH - 243,982
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 109.94 96.87 109.55 104.64 96.81 90.37 78.23 5.83%
EPS 15.23 17.78 9.70 12.00 5.66 -1.50 -7.75 -
DPS 5.27 4.16 3.27 2.94 1.78 0.00 0.00 -
NAPS 1.3652 1.3425 1.202 1.1628 1.0585 1.0597 1.0402 4.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.16 0.88 0.55 0.85 0.35 0.25 0.56 -
P/RPS 0.76 0.71 0.41 0.72 0.32 0.25 0.64 2.90%
P/EPS 5.47 3.86 4.63 6.24 5.50 -14.88 -6.42 -
EY 18.28 25.88 21.58 16.03 18.17 -6.72 -15.57 -
DY 6.32 6.06 7.27 3.92 5.71 0.00 0.00 -
P/NAPS 0.61 0.51 0.37 0.64 0.29 0.21 0.48 4.07%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 11/11/09 19/11/08 19/11/07 15/11/06 22/11/05 26/11/04 -
Price 1.16 0.83 0.45 0.84 0.38 0.22 0.59 -
P/RPS 0.76 0.67 0.34 0.71 0.35 0.22 0.67 2.12%
P/EPS 5.47 3.64 3.79 6.16 5.97 -13.10 -6.77 -
EY 18.28 27.44 26.37 16.22 16.74 -7.64 -14.78 -
DY 6.32 6.43 8.89 3.97 5.26 0.00 0.00 -
P/NAPS 0.61 0.48 0.31 0.64 0.32 0.18 0.50 3.36%

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