[GUH] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.95%
YoY- 306.85%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 272,769 292,710 298,137 274,252 263,252 219,528 215,294 4.01%
PBT 53,471 32,036 35,451 21,533 -8,617 -47,548 7,400 39.00%
Tax -3,089 -7,355 -5,020 -956 -1,331 478 -3,546 -2.27%
NP 50,382 24,681 30,431 20,577 -9,948 -47,070 3,854 53.42%
-
NP to SH 50,382 24,681 30,431 20,577 -9,948 -47,070 3,854 53.42%
-
Tax Rate 5.78% 22.96% 14.16% 4.44% - - 47.92% -
Total Cost 222,387 268,029 267,706 253,675 273,200 266,598 211,440 0.84%
-
Net Worth 388,550 344,386 333,490 305,772 293,177 300,766 327,840 2.86%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 8,634 6,887 6,130 3,759 - - 8,759 -0.23%
Div Payout % 17.14% 27.91% 20.15% 18.27% - - 227.27% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 388,550 344,386 333,490 305,772 293,177 300,766 327,840 2.86%
NOSH 215,861 229,590 245,213 250,633 250,579 250,638 250,259 -2.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 18.47% 8.43% 10.21% 7.50% -3.78% -21.44% 1.79% -
ROE 12.97% 7.17% 9.13% 6.73% -3.39% -15.65% 1.18% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 126.36 127.49 121.58 109.42 105.06 87.59 86.03 6.61%
EPS 23.34 10.75 12.41 8.21 -3.97 -18.78 1.54 57.24%
DPS 4.00 3.00 2.50 1.50 0.00 0.00 3.50 2.24%
NAPS 1.80 1.50 1.36 1.22 1.17 1.20 1.31 5.43%
Adjusted Per Share Value based on latest NOSH - 250,991
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 96.70 103.77 105.70 97.23 93.33 77.83 76.33 4.01%
EPS 17.86 8.75 10.79 7.30 -3.53 -16.69 1.37 53.35%
DPS 3.06 2.44 2.17 1.33 0.00 0.00 3.11 -0.26%
NAPS 1.3775 1.2209 1.1823 1.084 1.0394 1.0663 1.1623 2.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.43 0.80 0.37 0.22 0.53 0.69 -
P/RPS 0.72 0.34 0.66 0.34 0.21 0.61 0.80 -1.73%
P/EPS 3.90 4.00 6.45 4.51 -5.54 -2.82 44.81 -33.40%
EY 25.65 25.00 15.51 22.19 -18.05 -35.43 2.23 50.18%
DY 4.40 6.98 3.13 4.05 0.00 0.00 5.07 -2.33%
P/NAPS 0.51 0.29 0.59 0.30 0.19 0.44 0.53 -0.63%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 18/02/09 25/02/08 12/02/07 13/02/06 28/02/05 24/02/04 -
Price 1.01 0.45 0.66 0.41 0.30 0.50 0.74 -
P/RPS 0.80 0.35 0.54 0.37 0.29 0.57 0.86 -1.19%
P/EPS 4.33 4.19 5.32 4.99 -7.56 -2.66 48.05 -33.01%
EY 23.11 23.89 18.80 20.02 -13.23 -37.56 2.08 49.32%
DY 3.96 6.67 3.79 3.66 0.00 0.00 4.73 -2.91%
P/NAPS 0.56 0.30 0.49 0.34 0.26 0.42 0.56 0.00%

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
Post a Comment