[GUH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.73%
YoY- 63.35%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 290,532 314,686 300,426 265,888 308,524 290,818 276,875 0.80%
PBT 45,827 46,421 49,318 45,075 34,538 36,637 8,197 33.18%
Tax -7,650 -8,300 -4,316 -3,317 -8,974 -2,634 -3,012 16.79%
NP 38,177 38,121 45,002 41,758 25,564 34,003 5,185 39.43%
-
NP to SH 38,177 38,121 45,002 41,758 25,564 34,003 5,185 39.43%
-
Tax Rate 16.69% 17.88% 8.75% 7.36% 25.98% 7.19% 36.75% -
Total Cost 252,355 276,565 255,424 224,130 282,960 256,815 271,690 -1.22%
-
Net Worth 422,496 402,556 383,925 359,929 335,851 322,057 297,832 5.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,082 11,858 11,157 9,018 7,056 6,195 3,754 19.75%
Div Payout % 29.03% 31.11% 24.79% 21.60% 27.60% 18.22% 72.40% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 422,496 402,556 383,925 359,929 335,851 322,057 297,832 5.99%
NOSH 180,554 191,693 202,066 209,261 228,470 243,982 250,279 -5.29%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.14% 12.11% 14.98% 15.71% 8.29% 11.69% 1.87% -
ROE 9.04% 9.47% 11.72% 11.60% 7.61% 10.56% 1.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 160.91 164.16 148.68 127.06 135.04 119.20 110.63 6.43%
EPS 21.14 19.89 22.27 19.95 11.19 13.94 2.07 47.24%
DPS 6.14 6.19 5.50 4.31 3.09 2.54 1.50 26.45%
NAPS 2.34 2.10 1.90 1.72 1.47 1.32 1.19 11.91%
Adjusted Per Share Value based on latest NOSH - 209,261
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 102.75 111.29 106.25 94.03 109.11 102.85 97.92 0.80%
EPS 13.50 13.48 15.92 14.77 9.04 12.03 1.83 39.48%
DPS 3.92 4.19 3.95 3.19 2.50 2.19 1.33 19.72%
NAPS 1.4942 1.4237 1.3578 1.2729 1.1878 1.139 1.0533 5.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.33 1.04 1.16 0.88 0.55 0.85 0.35 -
P/RPS 0.83 0.63 0.78 0.69 0.41 0.71 0.32 17.19%
P/EPS 6.29 5.23 5.21 4.41 4.92 6.10 16.89 -15.16%
EY 15.90 19.12 19.20 22.68 20.34 16.40 5.92 17.88%
DY 4.61 5.95 4.74 4.90 5.62 2.99 4.29 1.20%
P/NAPS 0.57 0.50 0.61 0.51 0.37 0.64 0.29 11.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 15/11/11 29/11/10 11/11/09 19/11/08 19/11/07 15/11/06 -
Price 1.23 1.19 1.16 0.83 0.45 0.84 0.38 -
P/RPS 0.76 0.72 0.78 0.65 0.33 0.70 0.34 14.33%
P/EPS 5.82 5.98 5.21 4.16 4.02 6.03 18.34 -17.39%
EY 17.19 16.71 19.20 24.04 24.86 16.59 5.45 21.07%
DY 4.99 5.20 4.74 5.19 6.86 3.02 3.95 3.96%
P/NAPS 0.53 0.57 0.61 0.48 0.31 0.64 0.32 8.76%

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