[GUH] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.65%
YoY- 104.13%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 280,386 311,280 309,272 272,769 292,710 298,137 274,252 0.36%
PBT 46,897 43,923 49,898 53,471 32,036 35,451 21,533 13.83%
Tax -10,687 -7,905 -6,126 -3,089 -7,355 -5,020 -956 49.47%
NP 36,210 36,018 43,772 50,382 24,681 30,431 20,577 9.86%
-
NP to SH 36,111 36,018 43,772 50,382 24,681 30,431 20,577 9.81%
-
Tax Rate 22.79% 18.00% 12.28% 5.78% 22.96% 14.16% 4.44% -
Total Cost 244,176 275,262 265,500 222,387 268,029 267,706 253,675 -0.63%
-
Net Worth 422,663 418,424 392,911 365,666 338,641 320,108 306,209 5.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,082 11,858 11,157 9,018 7,056 6,195 3,754 19.75%
Div Payout % 30.69% 32.92% 25.49% 17.90% 28.59% 20.36% 18.24% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 422,663 418,424 392,911 365,666 338,641 320,108 306,209 5.51%
NOSH 176,109 187,634 199,447 203,147 225,760 235,373 250,991 -5.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.91% 11.57% 14.15% 18.47% 8.43% 10.21% 7.50% -
ROE 8.54% 8.61% 11.14% 13.78% 7.29% 9.51% 6.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 159.21 165.90 155.06 134.27 129.65 126.67 109.27 6.46%
EPS 20.50 19.20 21.95 24.80 10.93 12.93 8.20 16.48%
DPS 6.29 6.32 5.50 4.44 3.13 2.63 1.50 26.95%
NAPS 2.40 2.23 1.97 1.80 1.50 1.36 1.22 11.92%
Adjusted Per Share Value based on latest NOSH - 203,147
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.16 110.09 109.38 96.47 103.52 105.44 96.99 0.36%
EPS 12.77 12.74 15.48 17.82 8.73 10.76 7.28 9.80%
DPS 3.92 4.19 3.95 3.19 2.50 2.19 1.33 19.72%
NAPS 1.4948 1.4798 1.3896 1.2932 1.1976 1.1321 1.0829 5.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.13 1.20 1.17 0.91 0.43 0.80 0.37 -
P/RPS 0.71 0.72 0.75 0.68 0.33 0.63 0.34 13.04%
P/EPS 5.51 6.25 5.33 3.67 3.93 6.19 4.51 3.39%
EY 18.15 16.00 18.76 27.25 25.42 16.16 22.16 -3.26%
DY 5.57 5.27 4.70 4.88 7.27 3.29 4.05 5.44%
P/NAPS 0.47 0.54 0.59 0.51 0.29 0.59 0.30 7.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 19/02/13 29/02/12 18/02/11 23/02/10 18/02/09 25/02/08 12/02/07 -
Price 1.10 1.32 1.22 1.01 0.45 0.66 0.41 -
P/RPS 0.69 0.80 0.79 0.75 0.35 0.52 0.38 10.44%
P/EPS 5.36 6.88 5.56 4.07 4.12 5.10 5.00 1.16%
EY 18.64 14.54 17.99 24.56 24.29 19.59 20.00 -1.16%
DY 5.72 4.79 4.51 4.40 6.95 3.99 3.66 7.71%
P/NAPS 0.46 0.59 0.62 0.56 0.30 0.49 0.34 5.16%

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