[GUH] YoY 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- 340.02%

YoY- 3629.94%

Quarter Report

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	77,432	75,604	82,351	74,094	70,250	71,867	66,460	2.57%
YoY %	2.42%	-8.19%	11.14%	5.47%	-2.25%	8.14%	-	-
Horiz. %	116.51%	113.76%	123.91%	111.49%	105.70%	108.14%	100.00%	-
PBT	17,868	10,047	11,235	20,476	82	9,673	4,313	26.70%
YoY %	77.84%	-10.57%	-45.13%	24,870.73%	-99.15%	124.28%	-	-
Horiz. %	414.28%	232.95%	260.49%	474.75%	1.90%	224.28%	100.00%	-
Tax	-3,849	-2,497	-1,457	-1,379	-623	-984	-180	66.52%
YoY %	-54.14%	-71.38%	-5.66%	-121.35%	36.69%	-446.67%	-	-
Horiz. %	2,138.33%	1,387.22%	809.44%	766.11%	346.11%	546.67%	100.00%	-
NP	14,019	7,550	9,778	19,097	-541	8,689	4,133	22.55%
YoY %	85.68%	-22.79%	-48.80%	3,629.94%	-106.23%	110.23%	-	-
Horiz. %	339.20%	182.68%	236.58%	462.06%	-13.09%	210.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,019	7,550	9,778	19,097	-541	8,689	4,133	22.55%
YoY %	85.68%	-22.79%	-48.80%	3,629.94%	-106.23%	110.23%	-	-
Horiz. %	339.20%	182.68%	236.58%	462.06%	-13.09%	210.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.54%	24.85%	12.97%	6.73%	759.76%	10.17%	4.17%	-
YoY %	-13.32%	91.60%	92.72%	-99.11%	7,370.60%	143.88%	-	-
Horiz. %	516.55%	595.92%	311.03%	161.39%	18,219.66%	243.88%	100.00%	-
Total Cost	63,413	68,054	72,573	54,997	70,791	63,178	62,327	0.28%
YoY %	-6.82%	-6.23%	31.96%	-22.31%	12.05%	1.37%	-	-
Horiz. %	101.74%	109.19%	116.44%	88.24%	113.58%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,053	407,146	385,439	365,255	324,599	313,004	298,076	6.45%
YoY %	6.61%	5.63%	5.53%	12.52%	3.70%	5.01%	-	-
Horiz. %	145.62%	136.59%	129.31%	122.54%	108.90%	105.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	11,082	11,858	11,157	9,018	7,056	-	-	-
YoY %	-6.54%	6.28%	23.72%	27.81%	0.00%	-	-	-
Horiz. %	157.06%	168.06%	158.12%	127.81%	100.00%	-	-	-
Div Payout %	79.05%	157.07%	114.11%	47.23%	0.00%	-	-	-
YoY %	-49.67%	37.65%	141.60%	0.00%	0.00%	-	-	-
Horiz. %	167.37%	332.56%	241.60%	100.00%	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	434,053	407,146	385,439	365,255	324,599	313,004	298,076	6.45%
YoY %	6.61%	5.63%	5.53%	12.52%	3.70%	5.01%	-	-
Horiz. %	145.62%	136.59%	129.31%	122.54%	108.90%	105.01%	100.00%	-
NOSH	184,703	197,643	202,863	225,466	235,217	250,403	250,484	-4.94%
YoY %	-6.55%	-2.57%	-10.03%	-4.15%	-6.06%	-0.03%	-	-
Horiz. %	73.74%	78.90%	80.99%	90.01%	93.90%	99.97%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	18.10%	9.99%	11.87%	25.77%	-0.77%	12.09%	6.22%	-
YoY %	81.18%	-15.84%	-53.94%	3,446.75%	-106.37%	94.37%	-	-
Horiz. %	291.00%	160.61%	190.84%	414.31%	-12.38%	194.37%	100.00%	-
ROE	3.23%	1.85%	2.54%	5.23%	-0.17%	2.78%	1.39%	-
YoY %	74.59%	-27.17%	-51.43%	3,176.47%	-106.12%	100.00%	-	-
Horiz. %	232.37%	133.09%	182.73%	376.26%	-12.23%	200.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	41.92	38.25	40.59	32.86	29.87	28.70	26.53	7.91%
YoY %	9.59%	-5.76%	23.52%	10.01%	4.08%	8.18%	-	-
Horiz. %	158.01%	144.18%	153.00%	123.86%	112.59%	108.18%	100.00%	-
EPS	7.59	3.82	4.82	8.47	-0.23	3.47	1.65	28.93%
YoY %	98.69%	-20.75%	-43.09%	3,782.61%	-106.63%	110.30%	-	-
Horiz. %	460.00%	231.52%	292.12%	513.33%	-13.94%	210.30%	100.00%	-
DPS	6.00	6.00	5.50	4.00	3.00	0.00	0.00	-
YoY %	0.00%	9.09%	37.50%	33.33%	0.00%	0.00%	-	-
Horiz. %	200.00%	200.00%	183.33%	133.33%	100.00%	-	-	-
NAPS	2.35	2.06	1.90	1.62	1.38	1.25	1.19	11.99%
YoY %	14.08%	8.42%	17.28%	17.39%	10.40%	5.04%	-	-
Horiz. %	197.48%	173.11%	159.66%	136.13%	115.97%	105.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 225,466
RPS	27.45	26.80	29.20	26.27	24.91	25.48	23.56	2.57%
YoY %	2.43%	-8.22%	11.15%	5.46%	-2.24%	8.15%	-	-
Horiz. %	116.51%	113.75%	123.94%	111.50%	105.73%	108.15%	100.00%	-
EPS	4.97	2.68	3.47	6.77	-0.19	3.08	1.47	22.48%
YoY %	85.45%	-22.77%	-48.74%	3,663.16%	-106.17%	109.52%	-	-
Horiz. %	338.10%	182.31%	236.05%	460.54%	-12.93%	209.52%	100.00%	-
DPS	3.93	4.20	3.96	3.20	2.50	0.00	0.00	-
YoY %	-6.43%	6.06%	23.75%	28.00%	0.00%	0.00%	-	-
Horiz. %	157.20%	168.00%	158.40%	128.00%	100.00%	-	-	-
NAPS	1.5388	1.4434	1.3665	1.2949	1.1508	1.1097	1.0568	6.45%
YoY %	6.61%	5.63%	5.53%	12.52%	3.70%	5.01%	-	-
Horiz. %	145.61%	136.58%	129.31%	122.53%	108.89%	105.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	3.12	3.08	2.71	1.89	2.01	2.30	1.17	17.74%
YoY %	1.30%	13.65%	43.39%	-5.97%	-12.61%	96.58%	-	-
Horiz. %	266.67%	263.25%	231.62%	161.54%	171.79%	196.58%	100.00%	-
P/EPS	17.26	30.89	22.82	7.32	-260.87	19.02	18.79	-1.40%
YoY %	-44.12%	35.36%	211.75%	102.81%	-1,471.56%	1.22%	-	-
Horiz. %	91.86%	164.40%	121.45%	38.96%	-1,388.34%	101.22%	100.00%	-
EY	5.79	3.24	4.38	13.66	-0.38	5.26	5.32	1.41%
YoY %	78.70%	-26.03%	-67.94%	3,694.74%	-107.22%	-1.13%	-	-
Horiz. %	108.83%	60.90%	82.33%	256.77%	-7.14%	98.87%	100.00%	-
DY	4.58	5.08	5.00	6.45	5.00	0.00	0.00	-
YoY %	-9.84%	1.60%	-22.48%	29.00%	0.00%	0.00%	-	-
Horiz. %	91.60%	101.60%	100.00%	129.00%	100.00%	-	-	-
P/NAPS	0.56	0.57	0.58	0.38	0.43	0.53	0.26	13.62%
YoY %	-1.75%	-1.72%	52.63%	-11.63%	-18.87%	103.85%	-	-
Horiz. %	215.38%	219.23%	223.08%	146.15%	165.38%	203.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	3.32	3.19	2.83	3.01	1.74	2.26	1.66	12.23%
YoY %	4.08%	12.72%	-5.98%	72.99%	-23.01%	36.14%	-	-
Horiz. %	200.00%	192.17%	170.48%	181.33%	104.82%	136.14%	100.00%	-
P/EPS	18.31	31.94	23.86	11.69	-226.09	18.73	26.67	-6.07%
YoY %	-42.67%	33.86%	104.11%	105.17%	-1,307.10%	-29.77%	-	-
Horiz. %	68.65%	119.76%	89.46%	43.83%	-847.73%	70.23%	100.00%	-
EY	5.46	3.13	4.19	8.56	-0.44	5.34	3.75	6.45%
YoY %	74.44%	-25.30%	-51.05%	2,045.45%	-108.24%	42.40%	-	-
Horiz. %	145.60%	83.47%	111.73%	228.27%	-11.73%	142.40%	100.00%	-
DY	4.32	4.92	4.78	4.04	5.77	0.00	0.00	-
YoY %	-12.20%	2.93%	18.32%	-29.98%	0.00%	0.00%	-	-
Horiz. %	74.87%	85.27%	82.84%	70.02%	100.00%	-	-	-
P/NAPS	0.59	0.59	0.61	0.61	0.38	0.52	0.37	8.07%
YoY %	0.00%	-3.28%	0.00%	60.53%	-26.92%	40.54%	-	-
Horiz. %	159.46%	159.46%	164.86%	164.86%	102.70%	140.54%	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