[GUH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 24.96%
YoY- 555.8%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 300,426 265,888 308,524 290,818 276,875 245,197 222,755 5.10%
PBT 49,318 45,075 34,538 36,637 8,197 -35,848 -13,145 -
Tax -4,316 -3,317 -8,974 -2,634 -3,012 2,013 -2,220 11.71%
NP 45,002 41,758 25,564 34,003 5,185 -33,835 -15,365 -
-
NP to SH 45,002 41,758 25,564 34,003 5,185 -33,835 -15,365 -
-
Tax Rate 8.75% 7.36% 25.98% 7.19% 36.75% - - -
Total Cost 255,424 224,130 282,960 256,815 271,690 279,032 238,120 1.17%
-
Net Worth 383,925 359,929 335,851 322,057 297,832 297,641 293,335 4.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 11,157 9,018 7,056 6,195 3,754 - 3,786 19.72%
Div Payout % 24.79% 21.60% 27.60% 18.22% 72.40% - 0.00% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 383,925 359,929 335,851 322,057 297,832 297,641 293,335 4.58%
NOSH 202,066 209,261 228,470 243,982 250,279 250,119 250,714 -3.52%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.98% 15.71% 8.29% 11.69% 1.87% -13.80% -6.90% -
ROE 11.72% 11.60% 7.61% 10.56% 1.74% -11.37% -5.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 148.68 127.06 135.04 119.20 110.63 98.03 88.85 8.95%
EPS 22.27 19.95 11.19 13.94 2.07 -13.53 -6.13 -
DPS 5.50 4.31 3.09 2.54 1.50 0.00 1.50 24.16%
NAPS 1.90 1.72 1.47 1.32 1.19 1.19 1.17 8.41%
Adjusted Per Share Value based on latest NOSH - 243,982
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 106.25 94.03 109.11 102.85 97.92 86.72 78.78 5.10%
EPS 15.92 14.77 9.04 12.03 1.83 -11.97 -5.43 -
DPS 3.95 3.19 2.50 2.19 1.33 0.00 1.34 19.73%
NAPS 1.3578 1.2729 1.1878 1.139 1.0533 1.0526 1.0374 4.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.16 0.88 0.55 0.85 0.35 0.25 0.56 -
P/RPS 0.78 0.69 0.41 0.71 0.32 0.26 0.63 3.62%
P/EPS 5.21 4.41 4.92 6.10 16.89 -1.85 -9.14 -
EY 19.20 22.68 20.34 16.40 5.92 -54.11 -10.94 -
DY 4.74 4.90 5.62 2.99 4.29 0.00 2.68 9.96%
P/NAPS 0.61 0.51 0.37 0.64 0.29 0.21 0.48 4.07%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 11/11/09 19/11/08 19/11/07 15/11/06 22/11/05 26/11/04 -
Price 1.16 0.83 0.45 0.84 0.38 0.22 0.59 -
P/RPS 0.78 0.65 0.33 0.70 0.34 0.22 0.66 2.82%
P/EPS 5.21 4.16 4.02 6.03 18.34 -1.63 -9.63 -
EY 19.20 24.04 24.86 16.59 5.45 -61.49 -10.39 -
DY 4.74 5.19 6.86 3.02 3.95 0.00 2.54 10.95%
P/NAPS 0.61 0.48 0.31 0.64 0.32 0.18 0.50 3.36%

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