[GUH] YoY Quarter Result on 30-Jun-2011 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

15-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -20.65%

YoY- -22.79%

Quarter Report

GUH Quarterly Report @ 30.06.2011.xls

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	71,301	78,592	77,432	75,604	82,351	74,094	70,250	0.24%
YoY %	-9.28%	1.50%	2.42%	-8.19%	11.14%	5.47%	-	-
Horiz. %	101.50%	111.87%	110.22%	107.62%	117.23%	105.47%	100.00%	-
PBT	6,327	12,232	17,868	10,047	11,235	20,476	82	106.26%
YoY %	-48.28%	-31.54%	77.84%	-10.57%	-45.13%	24,870.73%	-	-
Horiz. %	7,715.85%	14,917.07%	21,790.24%	12,252.44%	13,701.22%	24,970.73%	100.00%	-
Tax	-1,729	-2,526	-3,849	-2,497	-1,457	-1,379	-623	18.53%
YoY %	31.55%	34.37%	-54.14%	-71.38%	-5.66%	-121.35%	-	-
Horiz. %	277.53%	405.46%	617.82%	400.80%	233.87%	221.35%	100.00%	-
NP	4,598	9,706	14,019	7,550	9,778	19,097	-541	-
YoY %	-52.63%	-30.77%	85.68%	-22.79%	-48.80%	3,629.94%	-	-
Horiz. %	-849.91%	-1,794.09%	-2,591.31%	-1,395.56%	-1,807.39%	-3,529.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,598	9,466	14,019	7,550	9,778	19,097	-541	-
YoY %	-51.43%	-32.48%	85.68%	-22.79%	-48.80%	3,629.94%	-	-
Horiz. %	-849.91%	-1,749.72%	-2,591.31%	-1,395.56%	-1,807.39%	-3,529.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.33%	20.65%	21.54%	24.85%	12.97%	6.73%	759.76%	-
YoY %	32.35%	-4.13%	-13.32%	91.60%	92.72%	-99.11%	-	-
Horiz. %	3.60%	2.72%	2.84%	3.27%	1.71%	0.89%	100.00%	-
Total Cost	66,703	68,886	63,413	68,054	72,573	54,997	70,791	-0.98%
YoY %	-3.17%	8.63%	-6.82%	-6.23%	31.96%	-22.31%	-	-
Horiz. %	94.23%	97.31%	89.58%	96.13%	102.52%	77.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	486,225	447,740	434,053	407,146	385,439	365,255	324,599	6.96%
YoY %	8.60%	3.15%	6.61%	5.63%	5.53%	12.52%	-	-
Horiz. %	149.79%	137.94%	133.72%	125.43%	118.74%	112.52%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	13,212	10,576	11,082	11,858	11,157	9,018	7,056	11.01%
YoY %	24.92%	-4.57%	-6.54%	6.28%	23.72%	27.81%	-	-
Horiz. %	187.24%	149.89%	157.06%	168.06%	158.12%	127.81%	100.00%	-
Div Payout %	287.36%	111.73%	79.05%	157.07%	114.11%	47.23%	0.00%	-
YoY %	157.19%	41.34%	-49.67%	37.65%	141.60%	0.00%	-	-
Horiz. %	608.43%	236.57%	167.37%	332.56%	241.60%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	486,225	447,740	434,053	407,146	385,439	365,255	324,599	6.96%
YoY %	8.60%	3.15%	6.61%	5.63%	5.53%	12.52%	-	-
Horiz. %	149.79%	137.94%	133.72%	125.43%	118.74%	112.52%	100.00%	-
NOSH	264,252	176,275	184,703	197,643	202,863	225,466	235,217	1.95%
YoY %	49.91%	-4.56%	-6.55%	-2.57%	-10.03%	-4.15%	-	-
Horiz. %	112.34%	74.94%	78.52%	84.03%	86.25%	95.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.45%	12.35%	18.10%	9.99%	11.87%	25.77%	-0.77%	-
YoY %	-47.77%	-31.77%	81.18%	-15.84%	-53.94%	3,446.75%	-	-
Horiz. %	-837.66%	-1,603.90%	-2,350.65%	-1,297.40%	-1,541.56%	-3,346.75%	100.00%	-
ROE	0.95%	2.11%	3.23%	1.85%	2.54%	5.23%	-0.17%	-
YoY %	-54.98%	-34.67%	74.59%	-27.17%	-51.43%	3,176.47%	-	-
Horiz. %	-558.82%	-1,241.18%	-1,900.00%	-1,088.24%	-1,494.12%	-3,076.47%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	26.98	44.58	41.92	38.25	40.59	32.86	29.87	-1.68%
YoY %	-39.48%	6.35%	9.59%	-5.76%	23.52%	10.01%	-	-
Horiz. %	90.32%	149.25%	140.34%	128.05%	135.89%	110.01%	100.00%	-
EPS	1.74	5.37	7.59	3.82	4.82	8.47	-0.23	-
YoY %	-67.60%	-29.25%	98.69%	-20.75%	-43.09%	3,782.61%	-	-
Horiz. %	-756.52%	-2,334.78%	-3,300.00%	-1,660.87%	-2,095.65%	-3,682.61%	100.00%	-
DPS	5.00	6.00	6.00	6.00	5.50	4.00	3.00	8.88%
YoY %	-16.67%	0.00%	0.00%	9.09%	37.50%	33.33%	-	-
Horiz. %	166.67%	200.00%	200.00%	200.00%	183.33%	133.33%	100.00%	-
NAPS	1.84	2.54	2.35	2.06	1.90	1.62	1.38	4.90%
YoY %	-27.56%	8.09%	14.08%	8.42%	17.28%	17.39%	-	-
Horiz. %	133.33%	184.06%	170.29%	149.28%	137.68%	117.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 197,643
RPS	25.28	27.86	27.45	26.80	29.20	26.27	24.91	0.24%
YoY %	-9.26%	1.49%	2.43%	-8.22%	11.15%	5.46%	-	-
Horiz. %	101.49%	111.84%	110.20%	107.59%	117.22%	105.46%	100.00%	-
EPS	1.63	3.36	4.97	2.68	3.47	6.77	-0.19	-
YoY %	-51.49%	-32.39%	85.45%	-22.77%	-48.74%	3,663.16%	-	-
Horiz. %	-857.89%	-1,768.42%	-2,615.79%	-1,410.53%	-1,826.32%	-3,563.16%	100.00%	-
DPS	4.68	3.75	3.93	4.20	3.96	3.20	2.50	11.01%
YoY %	24.80%	-4.58%	-6.43%	6.06%	23.75%	28.00%	-	-
Horiz. %	187.20%	150.00%	157.20%	168.00%	158.40%	128.00%	100.00%	-
NAPS	1.7238	1.5873	1.5388	1.4434	1.3665	1.2949	1.1508	6.96%
YoY %	8.60%	3.15%	6.61%	5.63%	5.53%	12.52%	-	-
Horiz. %	149.79%	137.93%	133.72%	125.43%	118.74%	112.52%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.40	1.26	1.31	1.18	1.10	0.62	0.60	-
P/RPS	5.19	2.83	3.12	3.08	2.71	1.89	2.01	17.11%
YoY %	83.39%	-9.29%	1.30%	13.65%	43.39%	-5.97%	-	-
Horiz. %	258.21%	140.80%	155.22%	153.23%	134.83%	94.03%	100.00%	-
P/EPS	80.46	23.46	17.26	30.89	22.82	7.32	-260.87	-
YoY %	242.97%	35.92%	-44.12%	35.36%	211.75%	102.81%	-	-
Horiz. %	-30.84%	-8.99%	-6.62%	-11.84%	-8.75%	-2.81%	100.00%	-
EY	1.24	4.26	5.79	3.24	4.38	13.66	-0.38	-
YoY %	-70.89%	-26.42%	78.70%	-26.03%	-67.94%	3,694.74%	-	-
Horiz. %	-326.32%	-1,121.05%	-1,523.68%	-852.63%	-1,152.63%	-3,594.74%	100.00%	-
DY	3.57	4.76	4.58	5.08	5.00	6.45	5.00	-5.45%
YoY %	-25.00%	3.93%	-9.84%	1.60%	-22.48%	29.00%	-	-
Horiz. %	71.40%	95.20%	91.60%	101.60%	100.00%	129.00%	100.00%	-
P/NAPS	0.76	0.50	0.56	0.57	0.58	0.38	0.43	9.95%
YoY %	52.00%	-10.71%	-1.75%	-1.72%	52.63%	-11.63%	-	-
Horiz. %	176.74%	116.28%	130.23%	132.56%	134.88%	88.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/08/14	19/08/13	13/08/12	15/08/11	16/08/10	18/08/09	19/08/08	-
Price	1.56	1.45	1.39	1.22	1.15	0.99	0.52	-
P/RPS	5.78	3.25	3.32	3.19	2.83	3.01	1.74	22.13%
YoY %	77.85%	-2.11%	4.08%	12.72%	-5.98%	72.99%	-	-
Horiz. %	332.18%	186.78%	190.80%	183.33%	162.64%	172.99%	100.00%	-
P/EPS	89.66	27.00	18.31	31.94	23.86	11.69	-226.09	-
YoY %	232.07%	47.46%	-42.67%	33.86%	104.11%	105.17%	-	-
Horiz. %	-39.66%	-11.94%	-8.10%	-14.13%	-10.55%	-5.17%	100.00%	-
EY	1.12	3.70	5.46	3.13	4.19	8.56	-0.44	-
YoY %	-69.73%	-32.23%	74.44%	-25.30%	-51.05%	2,045.45%	-	-
Horiz. %	-254.55%	-840.91%	-1,240.91%	-711.36%	-952.27%	-1,945.45%	100.00%	-
DY	3.21	4.14	4.32	4.92	4.78	4.04	5.77	-9.30%
YoY %	-22.46%	-4.17%	-12.20%	2.93%	18.32%	-29.98%	-	-
Horiz. %	55.63%	71.75%	74.87%	85.27%	82.84%	70.02%	100.00%	-
P/NAPS	0.85	0.57	0.59	0.59	0.61	0.61	0.38	14.35%
YoY %	49.12%	-3.39%	0.00%	-3.28%	0.00%	60.53%	-	-
Horiz. %	223.68%	150.00%	155.26%	155.26%	160.53%	160.53%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:20:00

EMA 5

5 Mins

SELL

2024-06-28 16:15:00

ADX

5 Mins

SELL

2024-06-28 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 16:15:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-28 16:10:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

645

DNEX

DAGANG NEXCHANGE BERHAD

633

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

491

NOTION

NOTION VTEC BHD

489

MYEG

MY E.G. SERVICES BHD

484

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More