[GUH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -13.77%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 280,992 247,616 280,386 289,662 295,788 281,848 311,280 -6.60%
PBT 40,030 31,132 46,897 46,862 54,996 38,520 43,923 -6.00%
Tax -8,230 -6,356 -10,687 -8,553 -10,568 -5,740 -7,905 2.72%
NP 31,800 24,776 36,210 38,309 44,428 32,780 36,018 -7.97%
-
NP to SH 31,252 24,640 36,111 38,309 44,428 32,780 36,018 -9.03%
-
Tax Rate 20.56% 20.42% 22.79% 18.25% 19.22% 14.90% 18.00% -
Total Cost 249,192 222,840 244,176 251,353 251,360 249,068 275,262 -6.42%
-
Net Worth 447,463 432,435 436,606 429,877 435,750 422,787 432,442 2.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 21,140 - 10,915 14,696 22,251 - 11,635 48.95%
Div Payout % 67.64% - 30.23% 38.36% 50.08% - 32.30% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 447,463 432,435 436,606 429,877 435,750 422,787 432,442 2.30%
NOSH 176,166 176,504 181,919 183,708 185,425 186,249 193,920 -6.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.32% 10.01% 12.91% 13.23% 15.02% 11.63% 11.57% -
ROE 6.98% 5.70% 8.27% 8.91% 10.20% 7.75% 8.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 159.50 140.29 154.13 157.68 159.52 151.33 160.52 -0.42%
EPS 17.74 13.96 19.85 20.85 23.96 17.60 18.57 -3.00%
DPS 12.00 0.00 6.00 8.00 12.00 0.00 6.00 58.80%
NAPS 2.54 2.45 2.40 2.34 2.35 2.27 2.23 9.07%
Adjusted Per Share Value based on latest NOSH - 180,554
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 99.62 87.79 99.40 102.69 104.86 99.92 110.36 -6.60%
EPS 11.08 8.74 12.80 13.58 15.75 11.62 12.77 -9.03%
DPS 7.49 0.00 3.87 5.21 7.89 0.00 4.12 49.00%
NAPS 1.5864 1.5331 1.5479 1.524 1.5448 1.4989 1.5331 2.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.26 1.11 1.13 1.33 1.31 1.32 1.20 -
P/RPS 0.79 0.79 0.73 0.84 0.82 0.87 0.75 3.52%
P/EPS 7.10 7.95 5.69 6.38 5.47 7.50 6.46 6.50%
EY 14.08 12.58 17.57 15.68 18.29 13.33 15.48 -6.12%
DY 9.52 0.00 5.31 6.02 9.16 0.00 5.00 53.67%
P/NAPS 0.50 0.45 0.47 0.57 0.56 0.58 0.54 -5.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 21/05/13 19/02/13 28/11/12 13/08/12 28/05/12 29/02/12 -
Price 1.45 1.30 1.10 1.23 1.39 1.25 1.32 -
P/RPS 0.91 0.93 0.71 0.78 0.87 0.83 0.82 7.19%
P/EPS 8.17 9.31 5.54 5.90 5.80 7.10 7.11 9.71%
EY 12.23 10.74 18.05 16.95 17.24 14.08 14.07 -8.92%
DY 8.28 0.00 5.45 6.50 8.63 0.00 4.55 49.10%
P/NAPS 0.57 0.53 0.46 0.53 0.59 0.55 0.59 -2.27%

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