[GUH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -9.8%
YoY- 207.61%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 63,139 73,285 76,691 67,845 60,964 76,778 69,459 -1.57%
PBT 11,750 10,680 13,178 12,598 4,202 6,704 7,890 6.85%
Tax -4,272 -1,235 -1,630 180 -48 -1,667 719 -
NP 7,478 9,445 11,548 12,778 4,154 5,037 8,609 -2.31%
-
NP to SH 7,379 9,445 11,548 12,778 4,154 5,037 8,609 -2.53%
-
Tax Rate 36.36% 11.56% 12.37% -1.43% 1.14% 24.87% -9.11% -
Total Cost 55,661 63,840 65,143 55,067 56,810 71,741 60,850 -1.47%
-
Net Worth 422,663 418,424 392,911 365,666 338,641 320,108 306,209 5.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 422,663 418,424 392,911 365,666 338,641 320,108 306,209 5.51%
NOSH 176,109 187,634 199,447 203,147 225,760 235,373 250,991 -5.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.84% 12.89% 15.06% 18.83% 6.81% 6.56% 12.39% -
ROE 1.75% 2.26% 2.94% 3.49% 1.23% 1.57% 2.81% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.85 39.06 38.45 33.40 27.00 32.62 27.67 4.40%
EPS 4.19 5.03 5.79 6.29 1.84 2.14 3.43 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.23 1.97 1.80 1.50 1.36 1.22 11.92%
Adjusted Per Share Value based on latest NOSH - 203,147
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.33 25.92 27.12 23.99 21.56 27.15 24.57 -1.57%
EPS 2.61 3.34 4.08 4.52 1.47 1.78 3.04 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4948 1.4798 1.3896 1.2932 1.1976 1.1321 1.0829 5.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.13 1.20 1.17 0.91 0.43 0.80 0.37 -
P/RPS 3.15 3.07 3.04 2.72 1.59 2.45 1.34 15.29%
P/EPS 26.97 23.84 20.21 14.47 23.37 37.38 10.79 16.47%
EY 3.71 4.19 4.95 6.91 4.28 2.68 9.27 -14.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.59 0.51 0.29 0.59 0.30 7.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 29/02/12 18/02/11 23/02/10 18/02/09 25/02/08 12/02/07 -
Price 1.10 1.32 1.22 1.01 0.45 0.66 0.41 -
P/RPS 3.07 3.38 3.17 3.02 1.67 2.02 1.48 12.91%
P/EPS 26.25 26.22 21.07 16.06 24.46 30.84 11.95 14.00%
EY 3.81 3.81 4.75 6.23 4.09 3.24 8.37 -12.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.62 0.56 0.30 0.49 0.34 5.16%

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