[GUH] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.5%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 265,900 299,379 291,982 296,122 307,040 286,569 288,541 -5.30%
PBT 25,076 33,637 30,389 28,718 32,128 38,606 38,254 -24.55%
Tax -5,780 -13,124 -13,662 -6,196 -5,476 -8,023 -8,537 -22.91%
NP 19,296 20,513 16,726 22,522 26,652 30,583 29,717 -25.03%
-
NP to SH 19,300 20,513 16,726 22,522 26,652 29,987 29,116 -23.99%
-
Tax Rate 23.05% 39.02% 44.96% 21.58% 17.04% 20.78% 22.32% -
Total Cost 246,604 278,866 275,256 273,600 280,388 255,986 258,824 -3.17%
-
Net Worth 506,229 494,958 480,051 488,684 490,396 481,272 447,667 8.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 13,234 17,681 26,558 - 15,866 14,099 -
Div Payout % - 64.52% 105.71% 117.92% - 52.91% 48.43% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 506,229 494,958 480,051 488,684 490,396 481,272 447,667 8.54%
NOSH 263,661 264,683 265,221 265,589 266,520 264,435 176,246 30.83%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.26% 6.85% 5.73% 7.61% 8.68% 10.67% 10.30% -
ROE 3.81% 4.14% 3.48% 4.61% 5.43% 6.23% 6.50% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 100.85 113.11 110.09 111.50 115.20 108.37 163.71 -27.62%
EPS 7.32 7.75 6.31 8.48 10.00 11.34 16.52 -41.90%
DPS 0.00 5.00 6.67 10.00 0.00 6.00 8.00 -
NAPS 1.92 1.87 1.81 1.84 1.84 1.82 2.54 -17.03%
Adjusted Per Share Value based on latest NOSH - 264,252
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 94.04 105.88 103.26 104.73 108.59 101.35 102.05 -5.30%
EPS 6.83 7.25 5.92 7.97 9.43 10.61 10.30 -23.97%
DPS 0.00 4.68 6.25 9.39 0.00 5.61 4.99 -
NAPS 1.7903 1.7505 1.6978 1.7283 1.7343 1.7021 1.5832 8.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.07 1.04 1.33 1.40 1.20 0.96 1.56 -
P/RPS 1.06 0.92 1.21 1.26 1.04 0.89 0.95 7.58%
P/EPS 14.62 13.42 21.09 16.51 12.00 8.47 9.44 33.89%
EY 6.84 7.45 4.74 6.06 8.33 11.81 10.59 -25.29%
DY 0.00 4.81 5.01 7.14 0.00 6.25 5.13 -
P/NAPS 0.56 0.56 0.73 0.76 0.65 0.53 0.61 -5.54%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 18/11/14 18/08/14 19/05/14 11/02/14 26/11/13 -
Price 1.04 1.09 1.19 1.56 1.39 1.04 1.04 -
P/RPS 1.03 0.96 1.08 1.40 1.21 0.96 0.64 37.37%
P/EPS 14.21 14.06 18.87 18.40 13.90 9.17 6.30 72.07%
EY 7.04 7.11 5.30 5.44 7.19 10.90 15.88 -41.88%
DY 0.00 4.59 5.60 6.41 0.00 5.77 7.69 -
P/NAPS 0.54 0.58 0.66 0.85 0.76 0.57 0.41 20.17%

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