[GUH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
13-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 70.6%
YoY- 78.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 292,710 298,137 274,252 263,252 219,528 215,294 223,010 4.63%
PBT 32,036 35,451 21,533 -8,617 -47,548 7,400 16,292 11.91%
Tax -7,355 -5,020 -956 -1,331 478 -3,546 -7,100 0.58%
NP 24,681 30,431 20,577 -9,948 -47,070 3,854 9,192 17.87%
-
NP to SH 24,681 30,431 20,577 -9,948 -47,070 3,854 9,192 17.87%
-
Tax Rate 22.96% 14.16% 4.44% - - 47.92% 43.58% -
Total Cost 268,029 267,706 253,675 273,200 266,598 211,440 213,818 3.83%
-
Net Worth 338,641 320,108 306,209 292,845 300,932 330,695 249,583 5.21%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 7,056 6,195 3,754 - - 8,845 3,763 11.03%
Div Payout % 28.59% 20.36% 18.24% - - 229.52% 40.94% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 338,641 320,108 306,209 292,845 300,932 330,695 249,583 5.21%
NOSH 225,760 235,373 250,991 250,295 250,776 252,439 249,583 -1.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.43% 10.21% 7.50% -3.78% -21.44% 1.79% 4.12% -
ROE 7.29% 9.51% 6.72% -3.40% -15.64% 1.17% 3.68% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 129.65 126.67 109.27 105.18 87.54 85.29 89.35 6.39%
EPS 10.93 12.93 8.20 -3.97 -18.77 1.53 3.68 19.87%
DPS 3.13 2.63 1.50 0.00 0.00 3.50 1.50 13.02%
NAPS 1.50 1.36 1.22 1.17 1.20 1.31 1.00 6.98%
Adjusted Per Share Value based on latest NOSH - 250,295
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 103.52 105.44 96.99 93.10 77.64 76.14 78.87 4.63%
EPS 8.73 10.76 7.28 -3.52 -16.65 1.36 3.25 17.88%
DPS 2.50 2.19 1.33 0.00 0.00 3.13 1.33 11.08%
NAPS 1.1976 1.1321 1.0829 1.0357 1.0643 1.1695 0.8827 5.21%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.43 0.80 0.37 0.22 0.53 0.69 0.60 -
P/RPS 0.33 0.63 0.34 0.21 0.61 0.81 0.67 -11.12%
P/EPS 3.93 6.19 4.51 -5.54 -2.82 45.20 16.29 -21.08%
EY 25.42 16.16 22.16 -18.07 -35.41 2.21 6.14 26.68%
DY 7.27 3.29 4.05 0.00 0.00 5.07 2.50 19.45%
P/NAPS 0.29 0.59 0.30 0.19 0.44 0.53 0.60 -11.40%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 18/02/09 25/02/08 12/02/07 13/02/06 28/02/05 24/02/04 25/02/03 -
Price 0.45 0.66 0.41 0.30 0.50 0.74 0.58 -
P/RPS 0.35 0.52 0.38 0.29 0.57 0.87 0.65 -9.79%
P/EPS 4.12 5.10 5.00 -7.55 -2.66 48.47 15.75 -20.01%
EY 24.29 19.59 20.00 -13.25 -37.54 2.06 6.35 25.03%
DY 6.95 3.99 3.66 0.00 0.00 4.73 2.59 17.86%
P/NAPS 0.30 0.49 0.34 0.26 0.42 0.56 0.58 -10.39%

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