[GUH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 77.2%
YoY- -4.24%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 140,496 147,894 154,381 152,566 127,261 133,399 138,421 0.24%
PBT 20,015 27,498 21,874 25,899 25,185 2,280 15,432 4.42%
Tax -4,115 -5,284 -4,809 -3,455 -1,748 -1,470 -1,310 20.99%
NP 15,900 22,214 17,065 22,444 23,437 810 14,122 1.99%
-
NP to SH 15,626 22,214 17,065 22,444 23,437 810 14,122 1.69%
-
Tax Rate 20.56% 19.22% 21.99% 13.34% 6.94% 64.47% 8.49% -
Total Cost 124,596 125,680 137,316 130,122 103,824 132,589 124,299 0.03%
-
Net Worth 447,463 435,750 408,291 385,914 365,427 319,371 313,543 6.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,570 11,125 11,891 11,171 9,022 6,942 3,762 18.77%
Div Payout % 67.64% 50.08% 69.69% 49.77% 38.50% 857.14% 26.64% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 447,463 435,750 408,291 385,914 365,427 319,371 313,543 6.10%
NOSH 176,166 185,425 198,199 203,113 225,572 231,428 250,834 -5.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.32% 15.02% 11.05% 14.71% 18.42% 0.61% 10.20% -
ROE 3.49% 5.10% 4.18% 5.82% 6.41% 0.25% 4.50% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.75 79.76 77.89 75.11 56.42 57.64 55.18 6.32%
EPS 8.87 11.98 8.61 11.05 10.39 0.35 5.63 7.86%
DPS 6.00 6.00 6.00 5.50 4.00 3.00 1.50 25.96%
NAPS 2.54 2.35 2.06 1.90 1.62 1.38 1.25 12.53%
Adjusted Per Share Value based on latest NOSH - 202,863
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.69 52.30 54.60 53.96 45.01 47.18 48.95 0.25%
EPS 5.53 7.86 6.04 7.94 8.29 0.29 4.99 1.72%
DPS 3.74 3.93 4.21 3.95 3.19 2.46 1.33 18.78%
NAPS 1.5825 1.5411 1.444 1.3648 1.2924 1.1295 1.1089 6.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.26 1.31 1.18 1.10 0.62 0.60 0.66 -
P/RPS 1.58 1.64 1.51 1.46 1.10 1.04 1.20 4.68%
P/EPS 14.21 10.93 13.70 9.95 5.97 171.43 11.72 3.25%
EY 7.04 9.15 7.30 10.05 16.76 0.58 8.53 -3.14%
DY 4.76 4.58 5.08 5.00 6.45 5.00 2.27 13.12%
P/NAPS 0.50 0.56 0.57 0.58 0.38 0.43 0.53 -0.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 13/08/12 15/08/11 16/08/10 18/08/09 19/08/08 21/08/07 -
Price 1.45 1.39 1.22 1.15 0.99 0.52 0.65 -
P/RPS 1.82 1.74 1.57 1.53 1.75 0.90 1.18 7.48%
P/EPS 16.35 11.60 14.17 10.41 9.53 148.57 11.55 5.95%
EY 6.12 8.62 7.06 9.61 10.49 0.67 8.66 -5.61%
DY 4.14 4.32 4.92 4.78 4.04 5.77 2.31 10.20%
P/NAPS 0.57 0.59 0.59 0.61 0.61 0.38 0.52 1.54%

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