[GUH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

19-Nov-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 79.82%

YoY- 112.18%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	232,581	204,924	231,746	221,359	204,793	191,170	165,501	5.83%
YoY %	13.50%	-11.57%	4.69%	8.09%	7.13%	15.51%	-	-
Horiz. %	140.53%	123.82%	140.03%	133.75%	123.74%	115.51%	100.00%	-
PBT	36,720	40,873	27,834	28,747	13,643	-3,171	-14,871	-
YoY %	-10.16%	46.85%	-3.18%	110.71%	530.24%	78.68%	-	-
Horiz. %	-246.92%	-274.85%	-187.17%	-193.31%	-91.74%	21.32%	100.00%	-
Tax	-4,496	-3,269	-7,307	-3,353	-1,675	6	-1,529	19.68%
YoY %	-37.53%	55.26%	-117.92%	-100.18%	-28,016.67%	100.39%	-	-
Horiz. %	294.05%	213.80%	477.89%	219.29%	109.55%	-0.39%	100.00%	-
NP	32,224	37,604	20,527	25,394	11,968	-3,165	-16,400	-
YoY %	-14.31%	83.19%	-19.17%	112.18%	478.14%	80.70%	-	-
Horiz. %	-196.49%	-229.29%	-125.16%	-154.84%	-72.98%	19.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,224	37,604	20,527	25,394	11,968	-3,165	-16,400	-
YoY %	-14.31%	83.19%	-19.17%	112.18%	478.14%	80.70%	-	-
Horiz. %	-196.49%	-229.29%	-125.16%	-154.84%	-72.98%	19.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.24%	8.00%	26.25%	11.66%	12.28%	-	-	-
YoY %	53.00%	-69.52%	125.13%	-5.05%	0.00%	-	-	-
Horiz. %	99.67%	65.15%	213.76%	94.95%	100.00%	-	-	-
Total Cost	200,357	167,320	211,219	195,965	192,825	194,335	181,901	1.62%
YoY %	19.74%	-20.78%	7.78%	1.63%	-0.78%	6.84%	-	-
Horiz. %	110.15%	91.98%	116.12%	107.73%	106.01%	106.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	385,066	378,681	339,041	327,985	298,572	298,916	293,394	4.63%
YoY %	1.69%	11.69%	3.37%	9.85%	-0.12%	1.88%	-	-
Horiz. %	131.25%	129.07%	115.56%	111.79%	101.76%	101.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	11,146	8,806	6,919	6,211	3,763	-	-	-
YoY %	26.57%	27.27%	11.40%	65.05%	0.00%	-	-	-
Horiz. %	296.20%	234.02%	183.87%	165.05%	100.00%	-	-	-
Div Payout %	34.59%	23.42%	33.71%	24.46%	31.45%	-	-	-
YoY %	47.69%	-30.53%	37.82%	-22.23%	0.00%	-	-	-
Horiz. %	109.98%	74.47%	107.19%	77.77%	100.00%	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	385,066	378,681	339,041	327,985	298,572	298,916	293,394	4.63%
YoY %	1.69%	11.69%	3.37%	9.85%	-0.12%	1.88%	-	-
Horiz. %	131.25%	129.07%	115.56%	111.79%	101.76%	101.88%	100.00%	-
NOSH	202,666	220,163	230,640	248,473	250,901	251,190	250,764	-3.48%
YoY %	-7.95%	-4.54%	-7.18%	-0.97%	-0.12%	0.17%	-	-
Horiz. %	80.82%	87.80%	91.97%	99.09%	100.05%	100.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	13.85%	18.35%	8.86%	11.47%	5.84%	-1.66%	-9.91%	-
YoY %	-24.52%	107.11%	-22.76%	96.40%	451.81%	83.25%	-	-
Horiz. %	-139.76%	-185.17%	-89.40%	-115.74%	-58.93%	16.75%	100.00%	-
ROE	8.37%	9.93%	6.05%	7.74%	4.01%	-1.06%	-5.59%	-
YoY %	-15.71%	64.13%	-21.83%	93.02%	478.30%	81.04%	-	-
Horiz. %	-149.73%	-177.64%	-108.23%	-138.46%	-71.74%	18.96%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	114.76	93.08	100.48	89.09	81.62	76.11	66.00	9.65%
YoY %	23.29%	-7.36%	12.78%	9.15%	7.24%	15.32%	-	-
Horiz. %	173.88%	141.03%	152.24%	134.98%	123.67%	115.32%	100.00%	-
EPS	15.90	17.08	8.90	10.22	4.77	-1.26	6.54	15.95%
YoY %	-6.91%	91.91%	-12.92%	114.26%	478.57%	-119.27%	-	-
Horiz. %	243.12%	261.16%	136.09%	156.27%	72.94%	-19.27%	100.00%	-
DPS	5.50	4.00	3.00	2.50	1.50	0.00	0.00	-
YoY %	37.50%	33.33%	20.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	366.67%	266.67%	200.00%	166.67%	100.00%	-	-	-
NAPS	1.90	1.72	1.47	1.32	1.19	1.19	1.17	8.41%
YoY %	10.47%	17.01%	11.36%	10.92%	0.00%	1.71%	-	-
Horiz. %	162.39%	147.01%	125.64%	112.82%	101.71%	101.71%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 243,982
RPS	82.46	72.65	82.16	78.48	72.60	67.77	58.67	5.83%
YoY %	13.50%	-11.57%	4.69%	8.10%	7.13%	15.51%	-	-
Horiz. %	140.55%	123.83%	140.04%	133.77%	123.74%	115.51%	100.00%	-
EPS	11.42	13.33	7.28	9.00	4.24	-1.12	-5.81	-
YoY %	-14.33%	83.10%	-19.11%	112.26%	478.57%	80.72%	-	-
Horiz. %	-196.56%	-229.43%	-125.30%	-154.91%	-72.98%	19.28%	100.00%	-
DPS	3.95	3.12	2.45	2.20	1.33	0.00	0.00	-
YoY %	26.60%	27.35%	11.36%	65.41%	0.00%	0.00%	-	-
Horiz. %	296.99%	234.59%	184.21%	165.41%	100.00%	-	-	-
NAPS	1.3652	1.3425	1.202	1.1628	1.0585	1.0597	1.0402	4.63%
YoY %	1.69%	11.69%	3.37%	9.85%	-0.11%	1.87%	-	-
Horiz. %	131.24%	129.06%	115.55%	111.79%	101.76%	101.87%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.16	0.88	0.55	0.85	0.35	0.25	0.56	-
P/RPS	1.01	0.95	0.55	0.95	0.43	0.33	0.85	2.91%
YoY %	6.32%	72.73%	-42.11%	120.93%	30.30%	-61.18%	-	-
Horiz. %	118.82%	111.76%	64.71%	111.76%	50.59%	38.82%	100.00%	-
P/EPS	7.30	5.15	6.18	8.32	7.34	-19.84	-8.56	-
YoY %	41.75%	-16.67%	-25.72%	13.35%	137.00%	-131.78%	-	-
Horiz. %	-85.28%	-60.16%	-72.20%	-97.20%	-85.75%	231.78%	100.00%	-
EY	13.71	19.41	16.18	12.02	13.63	-5.04	-11.68	-
YoY %	-29.37%	19.96%	34.61%	-11.81%	370.44%	56.85%	-	-
Horiz. %	-117.38%	-166.18%	-138.53%	-102.91%	-116.70%	43.15%	100.00%	-
DY	4.74	4.55	5.45	2.94	4.29	0.00	0.00	-
YoY %	4.18%	-16.51%	85.37%	-31.47%	0.00%	0.00%	-	-
Horiz. %	110.49%	106.06%	127.04%	68.53%	100.00%	-	-	-
P/NAPS	0.61	0.51	0.37	0.64	0.29	0.21	0.48	4.07%
YoY %	19.61%	37.84%	-42.19%	120.69%	38.10%	-56.25%	-	-
Horiz. %	127.08%	106.25%	77.08%	133.33%	60.42%	43.75%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	11/11/09	19/11/08	19/11/07	15/11/06	22/11/05	26/11/04	-
Price	1.16	0.83	0.45	0.84	0.38	0.22	0.59	-
P/RPS	1.01	0.89	0.45	0.94	0.47	0.29	0.89	2.12%
YoY %	13.48%	97.78%	-52.13%	100.00%	62.07%	-67.42%	-	-
Horiz. %	113.48%	100.00%	50.56%	105.62%	52.81%	32.58%	100.00%	-
P/EPS	7.30	4.86	5.06	8.22	7.97	-17.46	-9.02	-
YoY %	50.21%	-3.95%	-38.44%	3.14%	145.65%	-93.57%	-	-
Horiz. %	-80.93%	-53.88%	-56.10%	-91.13%	-88.36%	193.57%	100.00%	-
EY	13.71	20.58	19.78	12.17	12.55	-5.73	-11.08	-
YoY %	-33.38%	4.04%	62.53%	-3.03%	319.02%	48.29%	-	-
Horiz. %	-123.74%	-185.74%	-178.52%	-109.84%	-113.27%	51.71%	100.00%	-
DY	4.74	4.82	6.67	2.98	3.95	0.00	0.00	-
YoY %	-1.66%	-27.74%	123.83%	-24.56%	0.00%	0.00%	-	-
Horiz. %	120.00%	122.03%	168.86%	75.44%	100.00%	-	-	-
P/NAPS	0.61	0.48	0.31	0.64	0.32	0.18	0.50	3.36%
YoY %	27.08%	54.84%	-51.56%	100.00%	77.78%	-64.00%	-	-
Horiz. %	122.00%	96.00%	62.00%	128.00%	64.00%	36.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos