[GUH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -25.73%
YoY- -42.55%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 274,436 265,900 299,379 291,982 296,122 307,040 286,569 -2.85%
PBT 24,320 25,076 33,637 30,389 28,718 32,128 38,606 -26.57%
Tax -5,838 -5,780 -13,124 -13,662 -6,196 -5,476 -8,023 -19.14%
NP 18,482 19,296 20,513 16,726 22,522 26,652 30,583 -28.58%
-
NP to SH 18,484 19,300 20,513 16,726 22,522 26,652 29,987 -27.63%
-
Tax Rate 24.00% 23.05% 39.02% 44.96% 21.58% 17.04% 20.78% -
Total Cost 255,954 246,604 278,866 275,256 273,600 280,388 255,986 -0.00%
-
Net Worth 514,911 506,229 494,958 480,051 488,684 490,396 481,272 4.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 26,405 - 13,234 17,681 26,558 - 15,866 40.56%
Div Payout % 142.86% - 64.52% 105.71% 117.92% - 52.91% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 514,911 506,229 494,958 480,051 488,684 490,396 481,272 4.62%
NOSH 264,057 263,661 264,683 265,221 265,589 266,520 264,435 -0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.73% 7.26% 6.85% 5.73% 7.61% 8.68% 10.67% -
ROE 3.59% 3.81% 4.14% 3.48% 4.61% 5.43% 6.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 103.93 100.85 113.11 110.09 111.50 115.20 108.37 -2.75%
EPS 7.00 7.32 7.75 6.31 8.48 10.00 11.34 -27.56%
DPS 10.00 0.00 5.00 6.67 10.00 0.00 6.00 40.70%
NAPS 1.95 1.92 1.87 1.81 1.84 1.84 1.82 4.72%
Adjusted Per Share Value based on latest NOSH - 262,040
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.06 94.04 105.88 103.26 104.73 108.59 101.35 -2.84%
EPS 6.54 6.83 7.25 5.92 7.97 9.43 10.61 -27.63%
DPS 9.34 0.00 4.68 6.25 9.39 0.00 5.61 40.60%
NAPS 1.821 1.7903 1.7505 1.6978 1.7283 1.7343 1.7021 4.61%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.99 1.07 1.04 1.33 1.40 1.20 0.96 -
P/RPS 0.95 1.06 0.92 1.21 1.26 1.04 0.89 4.45%
P/EPS 14.14 14.62 13.42 21.09 16.51 12.00 8.47 40.85%
EY 7.07 6.84 7.45 4.74 6.06 8.33 11.81 -29.03%
DY 10.10 0.00 4.81 5.01 7.14 0.00 6.25 37.82%
P/NAPS 0.51 0.56 0.56 0.73 0.76 0.65 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 24/02/15 18/11/14 18/08/14 19/05/14 11/02/14 -
Price 0.94 1.04 1.09 1.19 1.56 1.39 1.04 -
P/RPS 0.90 1.03 0.96 1.08 1.40 1.21 0.96 -4.22%
P/EPS 13.43 14.21 14.06 18.87 18.40 13.90 9.17 29.05%
EY 7.45 7.04 7.11 5.30 5.44 7.19 10.90 -22.46%
DY 10.64 0.00 4.59 5.60 6.41 0.00 5.77 50.54%
P/NAPS 0.48 0.54 0.58 0.66 0.85 0.76 0.57 -10.85%

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