[GUH] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.89%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 312,478 293,620 285,373 280,441 274,436 265,900 299,379 2.89%
PBT 19,042 11,072 18,674 23,281 24,320 25,076 33,637 -31.59%
Tax -3,682 -376 -8,746 -7,182 -5,838 -5,780 -13,124 -57.17%
NP 15,360 10,696 9,928 16,098 18,482 19,296 20,513 -17.55%
-
NP to SH 15,362 10,688 9,931 16,101 18,484 19,300 20,513 -17.54%
-
Tax Rate 19.34% 3.40% 46.84% 30.85% 24.00% 23.05% 39.02% -
Total Cost 297,118 282,924 275,445 264,342 255,954 246,604 278,866 4.32%
-
Net Worth 512,066 507,944 517,679 528,490 514,911 506,229 494,958 2.29%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 18,476 - 13,206 17,616 26,405 - 13,234 24.93%
Div Payout % 120.27% - 132.98% 109.41% 142.86% - 64.52% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 512,066 507,944 517,679 528,490 514,911 506,229 494,958 2.29%
NOSH 263,951 264,554 264,122 264,245 264,057 263,661 264,683 -0.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.92% 3.64% 3.48% 5.74% 6.73% 7.26% 6.85% -
ROE 3.00% 2.10% 1.92% 3.05% 3.59% 3.81% 4.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 118.38 110.99 108.05 106.13 103.93 100.85 113.11 3.08%
EPS 5.82 4.04 3.76 6.09 7.00 7.32 7.75 -17.39%
DPS 7.00 0.00 5.00 6.67 10.00 0.00 5.00 25.17%
NAPS 1.94 1.92 1.96 2.00 1.95 1.92 1.87 2.48%
Adjusted Per Share Value based on latest NOSH - 264,859
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 110.78 104.10 101.17 99.42 97.29 94.27 106.14 2.89%
EPS 5.45 3.79 3.52 5.71 6.55 6.84 7.27 -17.49%
DPS 6.55 0.00 4.68 6.25 9.36 0.00 4.69 24.96%
NAPS 1.8154 1.8008 1.8353 1.8736 1.8255 1.7947 1.7548 2.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.82 0.91 1.02 0.935 0.99 1.07 1.04 -
P/RPS 0.69 0.82 0.94 0.88 0.95 1.06 0.92 -17.46%
P/EPS 14.09 22.52 27.13 15.34 14.14 14.62 13.42 3.30%
EY 7.10 4.44 3.69 6.52 7.07 6.84 7.45 -3.15%
DY 8.54 0.00 4.90 7.13 10.10 0.00 4.81 46.67%
P/NAPS 0.42 0.47 0.52 0.47 0.51 0.56 0.56 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 23/02/16 23/11/15 18/08/15 19/05/15 24/02/15 -
Price 0.83 0.85 0.93 1.05 0.94 1.04 1.09 -
P/RPS 0.70 0.77 0.86 0.99 0.90 1.03 0.96 -19.00%
P/EPS 14.26 21.04 24.73 17.23 13.43 14.21 14.06 0.94%
EY 7.01 4.75 4.04 5.80 7.45 7.04 7.11 -0.94%
DY 8.43 0.00 5.38 6.35 10.64 0.00 4.59 50.02%
P/NAPS 0.43 0.44 0.47 0.53 0.48 0.54 0.58 -18.10%

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