[GUH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 440.02%
YoY- 2793.46%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 147,894 154,381 152,566 127,261 133,399 138,421 130,228 2.14%
PBT 27,498 21,874 25,899 25,185 2,280 15,432 8,059 22.67%
Tax -5,284 -4,809 -3,455 -1,748 -1,470 -1,310 -571 44.84%
NP 22,214 17,065 22,444 23,437 810 14,122 7,488 19.85%
-
NP to SH 22,214 17,065 22,444 23,437 810 14,122 7,488 19.85%
-
Tax Rate 19.22% 21.99% 13.34% 6.94% 64.47% 8.49% 7.09% -
Total Cost 125,680 137,316 130,122 103,824 132,589 124,299 122,740 0.39%
-
Net Worth 435,750 408,291 385,914 365,427 319,371 313,543 298,017 6.53%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,125 11,891 11,171 9,022 6,942 3,762 - -
Div Payout % 50.08% 69.69% 49.77% 38.50% 857.14% 26.64% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 435,750 408,291 385,914 365,427 319,371 313,543 298,017 6.53%
NOSH 185,425 198,199 203,113 225,572 231,428 250,834 250,434 -4.88%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.02% 11.05% 14.71% 18.42% 0.61% 10.20% 5.75% -
ROE 5.10% 4.18% 5.82% 6.41% 0.25% 4.50% 2.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 79.76 77.89 75.11 56.42 57.64 55.18 52.00 7.38%
EPS 11.98 8.61 11.05 10.39 0.35 5.63 2.99 26.00%
DPS 6.00 6.00 5.50 4.00 3.00 1.50 0.00 -
NAPS 2.35 2.06 1.90 1.62 1.38 1.25 1.19 11.99%
Adjusted Per Share Value based on latest NOSH - 225,466
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.43 54.73 54.09 45.12 47.29 49.07 46.17 2.13%
EPS 7.88 6.05 7.96 8.31 0.29 5.01 2.65 19.89%
DPS 3.94 4.22 3.96 3.20 2.46 1.33 0.00 -
NAPS 1.5448 1.4475 1.3682 1.2955 1.1323 1.1116 1.0565 6.53%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.31 1.18 1.10 0.62 0.60 0.66 0.31 -
P/RPS 1.64 1.51 1.46 1.10 1.04 1.20 0.60 18.22%
P/EPS 10.93 13.70 9.95 5.97 171.43 11.72 10.37 0.87%
EY 9.15 7.30 10.05 16.76 0.58 8.53 9.65 -0.88%
DY 4.58 5.08 5.00 6.45 5.00 2.27 0.00 -
P/NAPS 0.56 0.57 0.58 0.38 0.43 0.53 0.26 13.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 15/08/11 16/08/10 18/08/09 19/08/08 21/08/07 15/08/06 -
Price 1.39 1.22 1.15 0.99 0.52 0.65 0.44 -
P/RPS 1.74 1.57 1.53 1.75 0.90 1.18 0.85 12.66%
P/EPS 11.60 14.17 10.41 9.53 148.57 11.55 14.72 -3.88%
EY 8.62 7.06 9.61 10.49 0.67 8.66 6.80 4.02%
DY 4.32 4.92 4.78 4.04 5.77 2.31 0.00 -
P/NAPS 0.59 0.59 0.61 0.61 0.38 0.52 0.37 8.07%

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