[GUH] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 153.67%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,760 286,569 216,406 140,496 61,904 280,386 217,247 -50.05%
PBT 8,032 38,606 28,691 20,015 7,783 46,897 35,147 -62.65%
Tax -1,369 -8,023 -6,403 -4,115 -1,589 -10,687 -6,415 -64.32%
NP 6,663 30,583 22,288 15,900 6,194 36,210 28,732 -62.28%
-
NP to SH 6,663 29,987 21,837 15,626 6,160 36,111 28,732 -62.28%
-
Tax Rate 17.04% 20.78% 22.32% 20.56% 20.42% 22.79% 18.25% -
Total Cost 70,097 255,986 194,118 124,596 55,710 244,176 188,515 -48.32%
-
Net Worth 490,396 481,272 447,667 447,463 432,435 436,606 429,877 9.18%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 15,866 10,574 10,570 - 10,915 11,022 -
Div Payout % - 52.91% 48.43% 67.64% - 30.23% 38.36% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 490,396 481,272 447,667 447,463 432,435 436,606 429,877 9.18%
NOSH 266,520 264,435 176,246 176,166 176,504 181,919 183,708 28.18%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.68% 10.67% 10.30% 11.32% 10.01% 12.91% 13.23% -
ROE 1.36% 6.23% 4.88% 3.49% 1.42% 8.27% 6.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.80 108.37 122.79 79.75 35.07 154.13 118.26 -61.03%
EPS 2.50 11.34 12.39 8.87 3.49 19.85 15.64 -70.57%
DPS 0.00 6.00 6.00 6.00 0.00 6.00 6.00 -
NAPS 1.84 1.82 2.54 2.54 2.45 2.40 2.34 -14.81%
Adjusted Per Share Value based on latest NOSH - 176,275
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.21 101.60 76.72 49.81 21.95 99.40 77.02 -50.05%
EPS 2.36 10.63 7.74 5.54 2.18 12.80 10.19 -62.32%
DPS 0.00 5.62 3.75 3.75 0.00 3.87 3.91 -
NAPS 1.7386 1.7062 1.5871 1.5864 1.5331 1.5479 1.524 9.18%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.20 0.96 1.56 1.26 1.11 1.13 1.33 -
P/RPS 4.17 0.89 1.27 1.58 3.16 0.73 1.12 140.41%
P/EPS 48.00 8.47 12.59 14.21 31.81 5.69 8.50 217.44%
EY 2.08 11.81 7.94 7.04 3.14 17.57 11.76 -68.52%
DY 0.00 6.25 3.85 4.76 0.00 5.31 4.51 -
P/NAPS 0.65 0.53 0.61 0.50 0.45 0.47 0.57 9.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 28/11/12 -
Price 1.39 1.04 1.04 1.45 1.30 1.10 1.23 -
P/RPS 4.83 0.96 0.85 1.82 3.71 0.71 1.04 178.62%
P/EPS 55.60 9.17 8.39 16.35 37.25 5.54 7.86 268.93%
EY 1.80 10.90 11.91 6.12 2.68 18.05 12.72 -72.87%
DY 0.00 5.77 5.77 4.14 0.00 5.45 4.88 -
P/NAPS 0.76 0.57 0.41 0.57 0.53 0.46 0.53 27.19%

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