[GUH] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.83%
YoY- 478.14%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 204,924 231,746 221,359 204,793 191,170 165,501 158,040 4.42%
PBT 40,873 27,834 28,747 13,643 -3,171 -14,871 5,674 38.92%
Tax -3,269 -7,307 -3,353 -1,675 6 -1,529 -2,855 2.28%
NP 37,604 20,527 25,394 11,968 -3,165 -16,400 2,819 53.94%
-
NP to SH 37,604 20,527 25,394 11,968 -3,165 -16,400 2,819 53.94%
-
Tax Rate 8.00% 26.25% 11.66% 12.28% - - 50.32% -
Total Cost 167,320 211,219 195,965 192,825 194,335 181,901 155,221 1.25%
-
Net Worth 378,681 339,041 327,985 298,572 298,916 293,394 342,307 1.69%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,806 6,919 6,211 3,763 - - 5,033 9.76%
Div Payout % 23.42% 33.71% 24.46% 31.45% - - 178.57% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 378,681 339,041 327,985 298,572 298,916 293,394 342,307 1.69%
NOSH 220,163 230,640 248,473 250,901 251,190 250,764 251,696 -2.20%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 18.35% 8.86% 11.47% 5.84% -1.66% -9.91% 1.78% -
ROE 9.93% 6.05% 7.74% 4.01% -1.06% -5.59% 0.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 93.08 100.48 89.09 81.62 76.11 66.00 62.79 6.77%
EPS 17.08 8.90 10.22 4.77 -1.26 6.54 1.12 57.40%
DPS 4.00 3.00 2.50 1.50 0.00 0.00 2.00 12.23%
NAPS 1.72 1.47 1.32 1.19 1.19 1.17 1.36 3.98%
Adjusted Per Share Value based on latest NOSH - 250,279
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 72.47 81.96 78.29 72.43 67.61 58.53 55.89 4.42%
EPS 13.30 7.26 8.98 4.23 -1.12 -5.80 1.00 53.86%
DPS 3.11 2.45 2.20 1.33 0.00 0.00 1.78 9.73%
NAPS 1.3393 1.1991 1.16 1.0559 1.0572 1.0376 1.2106 1.69%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.88 0.55 0.85 0.35 0.25 0.56 0.68 -
P/RPS 0.95 0.55 0.95 0.43 0.33 0.85 1.08 -2.11%
P/EPS 5.15 6.18 8.32 7.34 -19.84 -8.56 60.71 -33.68%
EY 19.41 16.18 12.02 13.63 -5.04 -11.68 1.65 50.75%
DY 4.55 5.45 2.94 4.29 0.00 0.00 2.94 7.54%
P/NAPS 0.51 0.37 0.64 0.29 0.21 0.48 0.50 0.33%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 11/11/09 19/11/08 19/11/07 15/11/06 22/11/05 26/11/04 21/11/03 -
Price 0.83 0.45 0.84 0.38 0.22 0.59 0.69 -
P/RPS 0.89 0.45 0.94 0.47 0.29 0.89 1.10 -3.46%
P/EPS 4.86 5.06 8.22 7.97 -17.46 -9.02 61.61 -34.48%
EY 20.58 19.78 12.17 12.55 -5.73 -11.08 1.62 52.69%
DY 4.82 6.67 2.98 3.95 0.00 0.00 2.90 8.82%
P/NAPS 0.48 0.31 0.64 0.32 0.18 0.50 0.51 -1.00%

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