[GUH] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 159.93%
YoY- 88.6%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 152,566 127,261 133,399 138,421 130,228 118,065 108,745 5.80%
PBT 25,899 25,185 2,280 15,432 8,059 -5,506 4,216 35.31%
Tax -3,455 -1,748 -1,470 -1,310 -571 240 -960 23.78%
NP 22,444 23,437 810 14,122 7,488 -5,266 3,256 37.93%
-
NP to SH 22,444 23,437 810 14,122 7,488 -5,266 3,256 37.93%
-
Tax Rate 13.34% 6.94% 64.47% 8.49% 7.09% - 22.77% -
Total Cost 130,122 103,824 132,589 124,299 122,740 123,331 105,489 3.55%
-
Net Worth 385,914 365,427 319,371 313,543 298,017 295,899 330,609 2.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 11,171 9,022 6,942 3,762 - - - -
Div Payout % 49.77% 38.50% 857.14% 26.64% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 385,914 365,427 319,371 313,543 298,017 295,899 330,609 2.61%
NOSH 203,113 225,572 231,428 250,834 250,434 250,761 250,461 -3.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.71% 18.42% 0.61% 10.20% 5.75% -4.46% 2.99% -
ROE 5.82% 6.41% 0.25% 4.50% 2.51% -1.78% 0.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 75.11 56.42 57.64 55.18 52.00 47.08 43.42 9.55%
EPS 11.05 10.39 0.35 5.63 2.99 -2.10 1.30 42.83%
DPS 5.50 4.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.90 1.62 1.38 1.25 1.19 1.18 1.32 6.25%
Adjusted Per Share Value based on latest NOSH - 250,403
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 54.09 45.12 47.29 49.07 46.17 41.86 38.55 5.80%
EPS 7.96 8.31 0.29 5.01 2.65 -1.87 1.15 38.02%
DPS 3.96 3.20 2.46 1.33 0.00 0.00 0.00 -
NAPS 1.3682 1.2955 1.1323 1.1116 1.0565 1.049 1.1721 2.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.10 0.62 0.60 0.66 0.31 0.30 0.60 -
P/RPS 1.46 1.10 1.04 1.20 0.60 0.64 1.38 0.94%
P/EPS 9.95 5.97 171.43 11.72 10.37 -14.29 46.15 -22.55%
EY 10.05 16.76 0.58 8.53 9.65 -7.00 2.17 29.09%
DY 5.00 6.45 5.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.58 0.38 0.43 0.53 0.26 0.25 0.45 4.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 18/08/09 19/08/08 21/08/07 15/08/06 23/08/05 23/08/04 -
Price 1.15 0.99 0.52 0.65 0.44 0.28 0.55 -
P/RPS 1.53 1.75 0.90 1.18 0.85 0.59 1.27 3.15%
P/EPS 10.41 9.53 148.57 11.55 14.72 -13.33 42.31 -20.83%
EY 9.61 10.49 0.67 8.66 6.80 -7.50 2.36 26.35%
DY 4.78 4.04 5.77 2.31 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.38 0.52 0.37 0.24 0.42 6.41%

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