[GUH] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

29-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -4.28%

YoY- -14.31%

Quarter Report

GUH Quarterly Report 300910.xls

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	288,541	289,662	317,326	310,108	273,232	308,994	295,145	-0.37%
YoY %	-0.39%	-8.72%	2.33%	13.50%	-11.57%	4.69%	-	-
Horiz. %	97.76%	98.14%	107.52%	105.07%	92.58%	104.69%	100.00%	-
PBT	38,254	46,862	44,324	48,960	54,497	37,112	38,329	-0.03%
YoY %	-18.37%	5.73%	-9.47%	-10.16%	46.84%	-3.18%	-	-
Horiz. %	99.80%	122.26%	115.64%	127.74%	142.18%	96.82%	100.00%	-
Tax	-8,537	-8,553	-8,893	-5,994	-4,358	-9,742	-4,470	11.37%
YoY %	0.19%	3.82%	-48.37%	-37.54%	55.27%	-117.94%	-	-
Horiz. %	190.98%	191.34%	198.95%	134.09%	97.49%	217.94%	100.00%	-
NP	29,717	38,309	35,430	42,965	50,138	27,369	33,858	-2.14%
YoY %	-22.43%	8.13%	-17.54%	-14.31%	83.19%	-19.17%	-	-
Horiz. %	87.77%	113.15%	104.64%	126.90%	148.08%	80.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,116	38,309	35,430	42,965	50,138	27,369	33,858	-2.48%
YoY %	-24.00%	8.13%	-17.54%	-14.31%	83.19%	-19.17%	-	-
Horiz. %	85.99%	113.15%	104.64%	126.90%	148.08%	80.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	18.25%	20.06%	12.24%	8.00%	26.25%	11.66%	-
YoY %	22.30%	-9.02%	63.89%	53.00%	-69.52%	125.13%	-	-
Horiz. %	191.42%	156.52%	172.04%	104.97%	68.61%	225.13%	100.00%	-
Total Cost	258,824	251,353	281,896	267,142	223,093	281,625	261,286	-0.15%
YoY %	2.97%	-10.83%	5.52%	19.74%	-20.78%	7.78%	-	-
Horiz. %	99.06%	96.20%	107.89%	102.24%	85.38%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	447,667	429,877	411,528	385,066	378,681	339,041	327,985	5.31%
YoY %	4.14%	4.46%	6.87%	1.69%	11.69%	3.37%	-	-
Horiz. %	136.49%	131.07%	125.47%	117.40%	115.46%	103.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	14,099	14,696	15,677	14,862	11,742	9,225	8,282	9.26%
YoY %	-4.06%	-6.26%	5.48%	26.57%	27.28%	11.39%	-	-
Horiz. %	170.24%	177.45%	189.29%	179.45%	141.78%	111.39%	100.00%	-
Div Payout %	48.43%	38.36%	44.25%	34.59%	23.42%	33.71%	24.46%	-
YoY %	26.25%	-13.31%	27.93%	47.69%	-30.53%	37.82%	-	-
Horiz. %	198.00%	156.83%	180.91%	141.41%	95.75%	137.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	447,667	429,877	411,528	385,066	378,681	339,041	327,985	5.31%
YoY %	4.14%	4.46%	6.87%	1.69%	11.69%	3.37%	-	-
Horiz. %	136.49%	131.07%	125.47%	117.40%	115.46%	103.37%	100.00%	-
NOSH	176,246	183,708	195,966	202,666	220,163	230,640	248,473	-5.55%
YoY %	-4.06%	-6.26%	-3.31%	-7.95%	-4.54%	-7.18%	-	-
Horiz. %	70.93%	73.93%	78.87%	81.56%	88.61%	92.82%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.30%	13.23%	11.17%	13.85%	18.35%	8.86%	11.47%	-
YoY %	-22.15%	18.44%	-19.35%	-24.52%	107.11%	-22.76%	-	-
Horiz. %	89.80%	115.34%	97.38%	120.75%	159.98%	77.24%	100.00%	-
ROE	6.50%	8.91%	8.61%	11.16%	13.24%	8.07%	10.32%	-
YoY %	-27.05%	3.48%	-22.85%	-15.71%	64.06%	-21.80%	-	-
Horiz. %	62.98%	86.34%	83.43%	108.14%	128.29%	78.20%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	163.71	157.68	161.93	153.01	124.10	133.97	118.78	5.48%
YoY %	3.82%	-2.62%	5.83%	23.30%	-7.37%	12.79%	-	-
Horiz. %	137.83%	132.75%	136.33%	128.82%	104.48%	112.79%	100.00%	-
EPS	16.52	20.85	18.08	21.20	22.77	11.87	13.63	3.25%
YoY %	-20.77%	15.32%	-14.72%	-6.90%	91.83%	-12.91%	-	-
Horiz. %	121.20%	152.97%	132.65%	155.54%	167.06%	87.09%	100.00%	-
DPS	8.00	8.00	8.00	7.33	5.33	4.00	3.33	15.71%
YoY %	0.00%	0.00%	9.14%	37.52%	33.25%	20.12%	-	-
Horiz. %	240.24%	240.24%	240.24%	220.12%	160.06%	120.12%	100.00%	-
NAPS	2.54	2.34	2.10	1.90	1.72	1.47	1.32	11.51%
YoY %	8.55%	11.43%	10.53%	10.47%	17.01%	11.36%	-	-
Horiz. %	192.42%	177.27%	159.09%	143.94%	130.30%	111.36%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 202,066
RPS	102.29	102.69	112.50	109.94	96.87	109.55	104.64	-0.37%
YoY %	-0.39%	-8.72%	2.33%	13.49%	-11.57%	4.69%	-	-
Horiz. %	97.75%	98.14%	107.51%	105.06%	92.57%	104.69%	100.00%	-
EPS	10.32	13.58	12.56	15.23	17.78	9.70	12.00	-2.48%
YoY %	-24.01%	8.12%	-17.53%	-14.34%	83.30%	-19.17%	-	-
Horiz. %	86.00%	113.17%	104.67%	126.92%	148.17%	80.83%	100.00%	-
DPS	5.00	5.21	5.56	5.27	4.16	3.27	2.94	9.24%
YoY %	-4.03%	-6.29%	5.50%	26.68%	27.22%	11.22%	-	-
Horiz. %	170.07%	177.21%	189.12%	179.25%	141.50%	111.22%	100.00%	-
NAPS	1.5871	1.524	1.459	1.3652	1.3425	1.202	1.1628	5.31%
YoY %	4.14%	4.46%	6.87%	1.69%	11.69%	3.37%	-	-
Horiz. %	136.49%	131.06%	125.47%	117.41%	115.45%	103.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.56	1.33	1.04	1.16	0.88	0.55	0.85	-
P/RPS	0.95	0.84	0.64	0.76	0.71	0.41	0.72	4.72%
YoY %	13.10%	31.25%	-15.79%	7.04%	73.17%	-43.06%	-	-
Horiz. %	131.94%	116.67%	88.89%	105.56%	98.61%	56.94%	100.00%	-
P/EPS	9.44	6.38	5.75	5.47	3.86	4.63	6.24	7.13%
YoY %	47.96%	10.96%	5.12%	41.71%	-16.63%	-25.80%	-	-
Horiz. %	151.28%	102.24%	92.15%	87.66%	61.86%	74.20%	100.00%	-
EY	10.59	15.68	17.38	18.28	25.88	21.58	16.03	-6.67%
YoY %	-32.46%	-9.78%	-4.92%	-29.37%	19.93%	34.62%	-	-
Horiz. %	66.06%	97.82%	108.42%	114.04%	161.45%	134.62%	100.00%	-
DY	5.13	6.02	7.69	6.32	6.06	7.27	3.92	4.58%
YoY %	-14.78%	-21.72%	21.68%	4.29%	-16.64%	85.46%	-	-
Horiz. %	130.87%	153.57%	196.17%	161.22%	154.59%	185.46%	100.00%	-
P/NAPS	0.61	0.57	0.50	0.61	0.51	0.37	0.64	-0.79%
YoY %	7.02%	14.00%	-18.03%	19.61%	37.84%	-42.19%	-	-
Horiz. %	95.31%	89.06%	78.12%	95.31%	79.69%	57.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	28/11/12	15/11/11	29/11/10	11/11/09	19/11/08	19/11/07	-
Price	1.04	1.23	1.19	1.16	0.83	0.45	0.84	-
P/RPS	0.64	0.78	0.73	0.76	0.67	0.34	0.71	-1.71%
YoY %	-17.95%	6.85%	-3.95%	13.43%	97.06%	-52.11%	-	-
Horiz. %	90.14%	109.86%	102.82%	107.04%	94.37%	47.89%	100.00%	-
P/EPS	6.30	5.90	6.58	5.47	3.64	3.79	6.16	0.37%
YoY %	6.78%	-10.33%	20.29%	50.27%	-3.96%	-38.47%	-	-
Horiz. %	102.27%	95.78%	106.82%	88.80%	59.09%	61.53%	100.00%	-
EY	15.88	16.95	15.19	18.28	27.44	26.37	16.22	-0.35%
YoY %	-6.31%	11.59%	-16.90%	-33.38%	4.06%	62.58%	-	-
Horiz. %	97.90%	104.50%	93.65%	112.70%	169.17%	162.58%	100.00%	-
DY	7.69	6.50	6.72	6.32	6.43	8.89	3.97	11.63%
YoY %	18.31%	-3.27%	6.33%	-1.71%	-27.67%	123.93%	-	-
Horiz. %	193.70%	163.73%	169.27%	159.19%	161.96%	223.93%	100.00%	-
P/NAPS	0.41	0.53	0.57	0.61	0.48	0.31	0.64	-7.14%
YoY %	-22.64%	-7.02%	-6.56%	27.08%	54.84%	-51.56%	-	-
Horiz. %	64.06%	82.81%	89.06%	95.31%	75.00%	48.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos