[GUH] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 20.11%
YoY- 869.74%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 298,074 286,572 293,115 282,445 275,415 228,848 227,207 4.62%
PBT 54,185 54,941 22,299 28,906 4,948 -57,270 7,453 39.16%
Tax -4,796 -7,633 -5,180 -1,695 -2,142 1,678 -2,681 10.17%
NP 49,389 47,308 17,119 27,211 2,806 -55,592 4,772 47.59%
-
NP to SH 49,389 47,308 17,119 27,211 2,806 -55,592 4,772 47.59%
-
Tax Rate 8.85% 13.89% 23.23% 5.86% 43.29% - 35.97% -
Total Cost 248,685 239,264 275,996 255,234 272,609 284,440 222,435 1.87%
-
Net Worth 385,439 365,255 324,599 313,004 298,076 294,230 330,460 2.59%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 11,157 9,018 9,496 7,509 - - 3,786 19.72%
Div Payout % 22.59% 19.06% 55.47% 27.60% - - 79.35% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 385,439 365,255 324,599 313,004 298,076 294,230 330,460 2.59%
NOSH 202,863 225,466 235,217 250,403 250,484 249,347 250,348 -3.44%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.57% 16.51% 5.84% 9.63% 1.02% -24.29% 2.10% -
ROE 12.81% 12.95% 5.27% 8.69% 0.94% -18.89% 1.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 146.93 127.10 124.61 112.80 109.95 91.78 90.76 8.35%
EPS 24.35 20.98 7.28 10.87 1.12 -22.29 1.91 52.81%
DPS 5.50 4.00 4.04 3.00 0.00 0.00 1.50 24.16%
NAPS 1.90 1.62 1.38 1.25 1.19 1.18 1.32 6.25%
Adjusted Per Share Value based on latest NOSH - 250,403
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 105.42 101.35 103.66 99.89 97.40 80.93 80.35 4.62%
EPS 17.47 16.73 6.05 9.62 0.99 -19.66 1.69 47.56%
DPS 3.95 3.19 3.36 2.66 0.00 0.00 1.34 19.73%
NAPS 1.3632 1.2918 1.148 1.107 1.0542 1.0406 1.1687 2.59%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.10 0.62 0.60 0.66 0.31 0.30 0.60 -
P/RPS 0.75 0.49 0.48 0.59 0.28 0.33 0.66 2.15%
P/EPS 4.52 2.95 8.24 6.07 27.67 -1.35 31.48 -27.62%
EY 22.13 33.84 12.13 16.46 3.61 -74.32 3.18 38.15%
DY 5.00 6.45 6.73 4.55 0.00 0.00 2.50 12.24%
P/NAPS 0.58 0.38 0.43 0.53 0.26 0.25 0.45 4.31%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 18/08/09 19/08/08 21/08/07 15/08/06 23/08/05 23/08/04 -
Price 1.15 0.99 0.52 0.65 0.44 0.28 0.55 -
P/RPS 0.78 0.78 0.42 0.58 0.40 0.31 0.61 4.18%
P/EPS 4.72 4.72 7.14 5.98 39.28 -1.26 28.85 -26.03%
EY 21.17 21.19 14.00 16.72 2.55 -79.62 3.47 35.15%
DY 4.78 4.04 7.76 4.62 0.00 0.00 2.73 9.78%
P/NAPS 0.61 0.61 0.38 0.52 0.37 0.24 0.42 6.41%

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