[GUH] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.61%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 280,860 212,668 252,596 266,216 255,072 225,376 213,868 4.64%
PBT 58,656 18,836 8,792 23,036 14,984 -29,292 6,296 45.03%
Tax -7,992 -1,476 -3,388 -1,304 -1,564 -948 -1,884 27.21%
NP 50,664 17,360 5,404 21,732 13,420 -30,240 4,412 50.17%
-
NP to SH 50,664 17,360 5,404 21,732 13,420 -30,240 4,412 50.17%
-
Tax Rate 13.63% 7.84% 38.54% 5.66% 10.44% - 29.92% -
Total Cost 230,196 195,308 247,192 244,484 241,652 255,616 209,456 1.58%
-
Net Worth 375,514 348,104 316,786 307,953 292,936 292,887 330,900 2.12%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 15,022 - - - -
Div Payout % - - - 69.12% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 375,514 348,104 316,786 307,953 292,936 292,887 330,900 2.12%
NOSH 202,980 226,041 232,931 250,368 250,373 250,331 250,681 -3.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.04% 8.16% 2.14% 8.16% 5.26% -13.42% 2.06% -
ROE 13.49% 4.99% 1.71% 7.06% 4.58% -10.32% 1.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 138.37 94.08 108.44 106.33 101.88 90.03 85.31 8.39%
EPS 24.96 7.68 2.32 8.68 5.36 -12.08 1.76 55.54%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.85 1.54 1.36 1.23 1.17 1.17 1.32 5.78%
Adjusted Per Share Value based on latest NOSH - 250,368
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 99.57 75.40 89.55 94.38 90.43 79.90 75.82 4.64%
EPS 17.96 6.15 1.92 7.70 4.76 -10.72 1.56 50.23%
DPS 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
NAPS 1.3313 1.2341 1.1231 1.0918 1.0385 1.0384 1.1731 2.12%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.20 0.44 0.70 0.51 0.23 0.37 0.71 -
P/RPS 0.87 0.47 0.65 0.48 0.23 0.41 0.83 0.78%
P/EPS 4.81 5.73 30.17 5.88 4.29 -3.06 40.34 -29.83%
EY 20.80 17.45 3.31 17.02 23.30 -32.65 2.48 42.51%
DY 0.00 0.00 0.00 11.76 0.00 0.00 0.00 -
P/NAPS 0.65 0.29 0.51 0.41 0.20 0.32 0.54 3.13%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 27/05/09 20/05/08 28/05/07 30/05/06 30/05/05 25/05/04 -
Price 1.16 0.51 0.64 0.53 0.31 0.28 0.62 -
P/RPS 0.84 0.54 0.59 0.50 0.30 0.31 0.73 2.36%
P/EPS 4.65 6.64 27.59 6.11 5.78 -2.32 35.23 -28.63%
EY 21.52 15.06 3.63 16.38 17.29 -43.14 2.84 40.12%
DY 0.00 0.00 0.00 11.32 0.00 0.00 0.00 -
P/NAPS 0.63 0.33 0.47 0.43 0.26 0.24 0.47 5.00%

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