[GUH] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

16-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -15.87%

YoY- 4.4%

Quarter Report

GUH Quarterly Report 2Q2010.xls

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	272,988	304,793	311,087	298,074	286,572	293,115	282,445	-0.56%
YoY %	-10.43%	-2.02%	4.37%	4.01%	-2.23%	3.78%	-	-
Horiz. %	96.65%	107.91%	110.14%	105.53%	101.46%	103.78%	100.00%	-
PBT	39,414	49,547	45,873	54,185	54,941	22,299	28,906	5.29%
YoY %	-20.45%	8.01%	-15.34%	-1.38%	146.38%	-22.86%	-	-
Horiz. %	136.35%	171.41%	158.70%	187.45%	190.07%	77.14%	100.00%	-
Tax	-9,518	-8,380	-7,480	-4,796	-7,633	-5,180	-1,695	33.28%
YoY %	-13.58%	-12.03%	-55.96%	37.17%	-47.36%	-205.60%	-	-
Horiz. %	561.53%	494.40%	441.30%	282.95%	450.32%	305.60%	100.00%	-
NP	29,896	41,167	38,393	49,389	47,308	17,119	27,211	1.57%
YoY %	-27.38%	7.23%	-22.26%	4.40%	176.35%	-37.09%	-	-
Horiz. %	109.87%	151.29%	141.09%	181.50%	173.86%	62.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,523	41,167	38,393	49,389	47,308	17,119	27,211	1.36%
YoY %	-28.28%	7.23%	-22.26%	4.40%	176.35%	-37.09%	-	-
Horiz. %	108.50%	151.29%	141.09%	181.50%	173.86%	62.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	16.91%	16.31%	8.85%	13.89%	23.23%	5.86%	-
YoY %	42.81%	3.68%	84.29%	-36.29%	-40.21%	296.42%	-	-
Horiz. %	412.12%	288.57%	278.33%	151.02%	237.03%	396.42%	100.00%	-
Total Cost	243,092	263,626	272,694	248,685	239,264	275,996	255,234	-0.80%
YoY %	-7.79%	-3.33%	9.65%	3.94%	-13.31%	8.13%	-	-
Horiz. %	95.24%	103.29%	106.84%	97.43%	93.74%	108.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	447,740	434,053	407,146	385,439	365,255	324,599	313,004	6.14%
YoY %	3.15%	6.61%	5.63%	5.53%	12.52%	3.70%	-	-
Horiz. %	143.05%	138.67%	130.08%	123.14%	116.69%	103.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	10,576	11,082	11,858	11,157	9,018	9,496	7,509	5.86%
YoY %	-4.57%	-6.54%	6.28%	23.72%	-5.03%	26.46%	-	-
Horiz. %	140.84%	147.58%	157.92%	148.58%	120.10%	126.46%	100.00%	-
Div Payout %	35.82%	26.92%	30.89%	22.59%	19.06%	55.47%	27.60%	-
YoY %	33.06%	-12.85%	36.74%	18.52%	-65.64%	100.98%	-	-
Horiz. %	129.78%	97.54%	111.92%	81.85%	69.06%	200.98%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	447,740	434,053	407,146	385,439	365,255	324,599	313,004	6.14%
YoY %	3.15%	6.61%	5.63%	5.53%	12.52%	3.70%	-	-
Horiz. %	143.05%	138.67%	130.08%	123.14%	116.69%	103.70%	100.00%	-
NOSH	176,275	184,703	197,643	202,863	225,466	235,217	250,403	-5.67%
YoY %	-4.56%	-6.55%	-2.57%	-10.03%	-4.15%	-6.06%	-	-
Horiz. %	70.40%	73.76%	78.93%	81.01%	90.04%	93.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	10.95%	13.51%	12.34%	16.57%	16.51%	5.84%	9.63%	-
YoY %	-18.95%	9.48%	-25.53%	0.36%	182.71%	-39.36%	-	-
Horiz. %	113.71%	140.29%	128.14%	172.07%	171.44%	60.64%	100.00%	-
ROE	6.59%	9.48%	9.43%	12.81%	12.95%	5.27%	8.69%	-
YoY %	-30.49%	0.53%	-26.39%	-1.08%	145.73%	-39.36%	-	-
Horiz. %	75.83%	109.09%	108.52%	147.41%	149.02%	60.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	154.86	165.02	157.40	146.93	127.10	124.61	112.80	5.41%
YoY %	-6.16%	4.84%	7.13%	15.60%	2.00%	10.47%	-	-
Horiz. %	137.29%	146.29%	139.54%	130.26%	112.68%	110.47%	100.00%	-
EPS	16.75	22.29	19.43	24.35	20.98	7.28	10.87	7.46%
YoY %	-24.85%	14.72%	-20.21%	16.06%	188.19%	-33.03%	-	-
Horiz. %	154.09%	205.06%	178.75%	224.01%	193.01%	66.97%	100.00%	-
DPS	6.00	6.00	6.00	5.50	4.00	4.04	3.00	12.23%
YoY %	0.00%	0.00%	9.09%	37.50%	-0.99%	34.67%	-	-
Horiz. %	200.00%	200.00%	200.00%	183.33%	133.33%	134.67%	100.00%	-
NAPS	2.54	2.35	2.06	1.90	1.62	1.38	1.25	12.53%
YoY %	8.09%	14.08%	8.42%	17.28%	17.39%	10.40%	-	-
Horiz. %	203.20%	188.00%	164.80%	152.00%	129.60%	110.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 202,863
RPS	96.55	107.79	110.02	105.42	101.35	103.66	99.89	-0.56%
YoY %	-10.43%	-2.03%	4.36%	4.02%	-2.23%	3.77%	-	-
Horiz. %	96.66%	107.91%	110.14%	105.54%	101.46%	103.77%	100.00%	-
EPS	10.44	14.56	13.58	17.47	16.73	6.05	9.62	1.37%
YoY %	-28.30%	7.22%	-22.27%	4.42%	176.53%	-37.11%	-	-
Horiz. %	108.52%	151.35%	141.16%	181.60%	173.91%	62.89%	100.00%	-
DPS	3.74	3.92	4.19	3.95	3.19	3.36	2.66	5.83%
YoY %	-4.59%	-6.44%	6.08%	23.82%	-5.06%	26.32%	-	-
Horiz. %	140.60%	147.37%	157.52%	148.50%	119.92%	126.32%	100.00%	-
NAPS	1.5835	1.5351	1.4399	1.3632	1.2918	1.148	1.107	6.14%
YoY %	3.15%	6.61%	5.63%	5.53%	12.53%	3.70%	-	-
Horiz. %	143.04%	138.67%	130.07%	123.14%	116.69%	103.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.26	1.31	1.18	1.10	0.62	0.60	0.66	-
P/RPS	0.81	0.79	0.75	0.75	0.49	0.48	0.59	5.41%
YoY %	2.53%	5.33%	0.00%	53.06%	2.08%	-18.64%	-	-
Horiz. %	137.29%	133.90%	127.12%	127.12%	83.05%	81.36%	100.00%	-
P/EPS	7.52	5.88	6.07	4.52	2.95	8.24	6.07	3.63%
YoY %	27.89%	-3.13%	34.29%	53.22%	-64.20%	35.75%	-	-
Horiz. %	123.89%	96.87%	100.00%	74.46%	48.60%	135.75%	100.00%	-
EY	13.29	17.01	16.46	22.13	33.84	12.13	16.46	-3.49%
YoY %	-21.87%	3.34%	-25.62%	-34.60%	178.98%	-26.31%	-	-
Horiz. %	80.74%	103.34%	100.00%	134.45%	205.59%	73.69%	100.00%	-
DY	4.76	4.58	5.08	5.00	6.45	6.73	4.55	0.75%
YoY %	3.93%	-9.84%	1.60%	-22.48%	-4.16%	47.91%	-	-
Horiz. %	104.62%	100.66%	111.65%	109.89%	141.76%	147.91%	100.00%	-
P/NAPS	0.50	0.56	0.57	0.58	0.38	0.43	0.53	-0.96%
YoY %	-10.71%	-1.75%	-1.72%	52.63%	-11.63%	-18.87%	-	-
Horiz. %	94.34%	105.66%	107.55%	109.43%	71.70%	81.13%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	19/08/13	13/08/12	15/08/11	16/08/10	18/08/09	19/08/08	21/08/07	-
Price	1.45	1.39	1.22	1.15	0.99	0.52	0.65	-
P/RPS	0.94	0.84	0.78	0.78	0.78	0.42	0.58	8.37%
YoY %	11.90%	7.69%	0.00%	0.00%	85.71%	-27.59%	-	-
Horiz. %	162.07%	144.83%	134.48%	134.48%	134.48%	72.41%	100.00%	-
P/EPS	8.66	6.24	6.28	4.72	4.72	7.14	5.98	6.36%
YoY %	38.78%	-0.64%	33.05%	0.00%	-33.89%	19.40%	-	-
Horiz. %	144.82%	104.35%	105.02%	78.93%	78.93%	119.40%	100.00%	-
EY	11.55	16.03	15.92	21.17	21.19	14.00	16.72	-5.97%
YoY %	-27.95%	0.69%	-24.80%	-0.09%	51.36%	-16.27%	-	-
Horiz. %	69.08%	95.87%	95.22%	126.61%	126.73%	83.73%	100.00%	-
DY	4.14	4.32	4.92	4.78	4.04	7.76	4.62	-1.81%
YoY %	-4.17%	-12.20%	2.93%	18.32%	-47.94%	67.97%	-	-
Horiz. %	89.61%	93.51%	106.49%	103.46%	87.45%	167.97%	100.00%	-
P/NAPS	0.57	0.59	0.59	0.61	0.61	0.38	0.52	1.54%
YoY %	-3.39%	0.00%	-3.28%	0.00%	60.53%	-26.92%	-	-
Horiz. %	109.62%	113.46%	113.46%	117.31%	117.31%	73.08%	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