[GUH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.99%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 280,386 289,662 295,788 281,848 311,280 317,326 308,762 -6.19%
PBT 46,897 46,862 54,996 38,520 43,923 44,324 43,748 4.72%
Tax -10,687 -8,553 -10,568 -5,740 -7,905 -8,893 -9,618 7.24%
NP 36,210 38,309 44,428 32,780 36,018 35,430 34,130 4.00%
-
NP to SH 36,111 38,309 44,428 32,780 36,018 35,430 34,130 3.81%
-
Tax Rate 22.79% 18.25% 19.22% 14.90% 18.00% 20.06% 21.99% -
Total Cost 244,176 251,353 251,360 249,068 275,262 281,896 274,632 -7.50%
-
Net Worth 436,606 429,877 435,750 422,787 432,442 411,528 408,291 4.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,915 14,696 22,251 - 11,635 15,677 23,783 -40.36%
Div Payout % 30.23% 38.36% 50.08% - 32.30% 44.25% 69.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 436,606 429,877 435,750 422,787 432,442 411,528 408,291 4.55%
NOSH 181,919 183,708 185,425 186,249 193,920 195,966 198,199 -5.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.91% 13.23% 15.02% 11.63% 11.57% 11.17% 11.05% -
ROE 8.27% 8.91% 10.20% 7.75% 8.33% 8.61% 8.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 154.13 157.68 159.52 151.33 160.52 161.93 155.78 -0.70%
EPS 19.85 20.85 23.96 17.60 18.57 18.08 17.22 9.89%
DPS 6.00 8.00 12.00 0.00 6.00 8.00 12.00 -36.87%
NAPS 2.40 2.34 2.35 2.27 2.23 2.10 2.06 10.66%
Adjusted Per Share Value based on latest NOSH - 186,249
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 99.40 102.69 104.86 99.92 110.36 112.50 109.46 -6.19%
EPS 12.80 13.58 15.75 11.62 12.77 12.56 12.10 3.80%
DPS 3.87 5.21 7.89 0.00 4.12 5.56 8.43 -40.34%
NAPS 1.5479 1.524 1.5448 1.4989 1.5331 1.459 1.4475 4.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.13 1.33 1.31 1.32 1.20 1.04 1.18 -
P/RPS 0.73 0.84 0.82 0.87 0.75 0.64 0.76 -2.63%
P/EPS 5.69 6.38 5.47 7.50 6.46 5.75 6.85 -11.58%
EY 17.57 15.68 18.29 13.33 15.48 17.38 14.59 13.12%
DY 5.31 6.02 9.16 0.00 5.00 7.69 10.17 -35.03%
P/NAPS 0.47 0.57 0.56 0.58 0.54 0.50 0.57 -12.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 28/11/12 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 -
Price 1.10 1.23 1.39 1.25 1.32 1.19 1.22 -
P/RPS 0.71 0.78 0.87 0.83 0.82 0.73 0.78 -6.04%
P/EPS 5.54 5.90 5.80 7.10 7.11 6.58 7.08 -15.02%
EY 18.05 16.95 17.24 14.08 14.07 15.19 14.11 17.75%
DY 5.45 6.50 8.63 0.00 4.55 6.72 9.84 -32.43%
P/NAPS 0.46 0.53 0.59 0.55 0.59 0.57 0.59 -15.22%

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