[GUH] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 7.62%
YoY- -44.62%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 315,120 312,649 312,478 293,620 285,373 280,441 274,436 9.60%
PBT 23,216 19,885 19,042 11,072 18,674 23,281 24,320 -3.03%
Tax -4,342 -4,021 -3,682 -376 -8,746 -7,182 -5,838 -17.83%
NP 18,874 15,864 15,360 10,696 9,928 16,098 18,482 1.40%
-
NP to SH 18,878 15,866 15,362 10,688 9,931 16,101 18,484 1.40%
-
Tax Rate 18.70% 20.22% 19.34% 3.40% 46.84% 30.85% 24.00% -
Total Cost 296,246 296,785 297,118 282,924 275,445 264,342 255,954 10.18%
-
Net Worth 524,981 511,824 512,066 507,944 517,679 528,490 514,911 1.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,233 12,311 18,476 - 13,206 17,616 26,405 -50.20%
Div Payout % 48.91% 77.60% 120.27% - 132.98% 109.41% 142.86% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 524,981 511,824 512,066 507,944 517,679 528,490 514,911 1.29%
NOSH 277,904 277,904 263,951 264,554 264,122 264,245 264,057 3.45%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.99% 5.07% 4.92% 3.64% 3.48% 5.74% 6.73% -
ROE 3.60% 3.10% 3.00% 2.10% 1.92% 3.05% 3.59% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.45 118.51 118.38 110.99 108.05 106.13 103.93 9.67%
EPS 7.16 6.01 5.82 4.04 3.76 6.09 7.00 1.51%
DPS 3.50 4.67 7.00 0.00 5.00 6.67 10.00 -50.17%
NAPS 1.99 1.94 1.94 1.92 1.96 2.00 1.95 1.35%
Adjusted Per Share Value based on latest NOSH - 264,554
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 111.45 110.57 110.51 103.84 100.93 99.18 97.06 9.60%
EPS 6.68 5.61 5.43 3.78 3.51 5.69 6.54 1.41%
DPS 3.27 4.35 6.53 0.00 4.67 6.23 9.34 -50.16%
NAPS 1.8567 1.8101 1.811 1.7964 1.8308 1.8691 1.821 1.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.845 0.83 0.82 0.91 1.02 0.935 0.99 -
P/RPS 0.71 0.70 0.69 0.82 0.94 0.88 0.95 -17.57%
P/EPS 11.81 13.80 14.09 22.52 27.13 15.34 14.14 -11.26%
EY 8.47 7.25 7.10 4.44 3.69 6.52 7.07 12.73%
DY 4.14 5.62 8.54 0.00 4.90 7.13 10.10 -44.67%
P/NAPS 0.42 0.43 0.42 0.47 0.52 0.47 0.51 -12.08%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 22/08/16 24/05/16 23/02/16 23/11/15 18/08/15 -
Price 0.86 0.855 0.83 0.85 0.93 1.05 0.94 -
P/RPS 0.72 0.72 0.70 0.77 0.86 0.99 0.90 -13.76%
P/EPS 12.02 14.22 14.26 21.04 24.73 17.23 13.43 -7.09%
EY 8.32 7.03 7.01 4.75 4.04 5.80 7.45 7.60%
DY 4.07 5.46 8.43 0.00 5.38 6.35 10.64 -47.15%
P/NAPS 0.43 0.44 0.43 0.44 0.47 0.53 0.48 -7.03%

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