[GUH] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 43.58%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 216,406 217,247 237,995 232,581 204,924 231,746 221,359 -0.37%
PBT 28,691 35,147 33,243 36,720 40,873 27,834 28,747 -0.03%
Tax -6,403 -6,415 -6,670 -4,496 -3,269 -7,307 -3,353 11.37%
NP 22,288 28,732 26,573 32,224 37,604 20,527 25,394 -2.14%
-
NP to SH 21,837 28,732 26,573 32,224 37,604 20,527 25,394 -2.48%
-
Tax Rate 22.32% 18.25% 20.06% 12.24% 8.00% 26.25% 11.66% -
Total Cost 194,118 188,515 211,422 200,357 167,320 211,219 195,965 -0.15%
-
Net Worth 447,667 429,877 411,528 385,066 378,681 339,041 327,985 5.31%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 10,574 11,022 11,757 11,146 8,806 6,919 6,211 9.26%
Div Payout % 48.43% 38.36% 44.25% 34.59% 23.42% 33.71% 24.46% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 447,667 429,877 411,528 385,066 378,681 339,041 327,985 5.31%
NOSH 176,246 183,708 195,966 202,666 220,163 230,640 248,473 -5.55%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.30% 13.23% 11.17% 13.85% 18.35% 8.86% 11.47% -
ROE 4.88% 6.68% 6.46% 8.37% 9.93% 6.05% 7.74% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.79 118.26 121.45 114.76 93.08 100.48 89.09 5.48%
EPS 12.39 15.64 13.56 15.90 17.08 8.90 10.22 3.25%
DPS 6.00 6.00 6.00 5.50 4.00 3.00 2.50 15.69%
NAPS 2.54 2.34 2.10 1.90 1.72 1.47 1.32 11.51%
Adjusted Per Share Value based on latest NOSH - 202,066
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.72 77.02 84.38 82.46 72.65 82.16 78.48 -0.37%
EPS 7.74 10.19 9.42 11.42 13.33 7.28 9.00 -2.48%
DPS 3.75 3.91 4.17 3.95 3.12 2.45 2.20 9.28%
NAPS 1.5871 1.524 1.459 1.3652 1.3425 1.202 1.1628 5.31%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.56 1.33 1.04 1.16 0.88 0.55 0.85 -
P/RPS 1.27 1.12 0.86 1.01 0.95 0.55 0.95 4.95%
P/EPS 12.59 8.50 7.67 7.30 5.15 6.18 8.32 7.14%
EY 7.94 11.76 13.04 13.71 19.41 16.18 12.02 -6.67%
DY 3.85 4.51 5.77 4.74 4.55 5.45 2.94 4.59%
P/NAPS 0.61 0.57 0.50 0.61 0.51 0.37 0.64 -0.79%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 28/11/12 15/11/11 29/11/10 11/11/09 19/11/08 19/11/07 -
Price 1.04 1.23 1.19 1.16 0.83 0.45 0.84 -
P/RPS 0.85 1.04 0.98 1.01 0.89 0.45 0.94 -1.66%
P/EPS 8.39 7.86 8.78 7.30 4.86 5.06 8.22 0.34%
EY 11.91 12.72 11.39 13.71 20.58 19.78 12.17 -0.35%
DY 5.77 4.88 5.04 4.74 4.82 6.67 2.98 11.63%
P/NAPS 0.41 0.53 0.57 0.61 0.48 0.31 0.64 -7.14%

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