[GUH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.75%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 148,061 76,760 286,569 216,406 140,496 61,904 280,386 -34.74%
PBT 14,359 8,032 38,606 28,691 20,015 7,783 46,897 -54.67%
Tax -3,098 -1,369 -8,023 -6,403 -4,115 -1,589 -10,687 -56.29%
NP 11,261 6,663 30,583 22,288 15,900 6,194 36,210 -54.19%
-
NP to SH 11,261 6,663 29,987 21,837 15,626 6,160 36,111 -54.11%
-
Tax Rate 21.58% 17.04% 20.78% 22.32% 20.56% 20.42% 22.79% -
Total Cost 136,800 70,097 255,986 194,118 124,596 55,710 244,176 -32.11%
-
Net Worth 488,684 490,396 481,272 447,667 447,463 432,435 436,606 7.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,279 - 15,866 10,574 10,570 - 10,915 14.00%
Div Payout % 117.92% - 52.91% 48.43% 67.64% - 30.23% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 488,684 490,396 481,272 447,667 447,463 432,435 436,606 7.82%
NOSH 265,589 266,520 264,435 176,246 176,166 176,504 181,919 28.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.61% 8.68% 10.67% 10.30% 11.32% 10.01% 12.91% -
ROE 2.30% 1.36% 6.23% 4.88% 3.49% 1.42% 8.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 55.75 28.80 108.37 122.79 79.75 35.07 154.13 -49.32%
EPS 4.24 2.50 11.34 12.39 8.87 3.49 19.85 -64.36%
DPS 5.00 0.00 6.00 6.00 6.00 0.00 6.00 -11.47%
NAPS 1.84 1.84 1.82 2.54 2.54 2.45 2.40 -16.27%
Adjusted Per Share Value based on latest NOSH - 176,448
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 52.49 27.21 101.60 76.72 49.81 21.95 99.40 -34.74%
EPS 3.99 2.36 10.63 7.74 5.54 2.18 12.80 -54.12%
DPS 4.71 0.00 5.62 3.75 3.75 0.00 3.87 14.03%
NAPS 1.7325 1.7386 1.7062 1.5871 1.5864 1.5331 1.5479 7.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.20 0.96 1.56 1.26 1.11 1.13 -
P/RPS 2.51 4.17 0.89 1.27 1.58 3.16 0.73 128.32%
P/EPS 33.02 48.00 8.47 12.59 14.21 31.81 5.69 223.97%
EY 3.03 2.08 11.81 7.94 7.04 3.14 17.57 -69.11%
DY 3.57 0.00 6.25 3.85 4.76 0.00 5.31 -23.31%
P/NAPS 0.76 0.65 0.53 0.61 0.50 0.45 0.47 37.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 19/05/14 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 -
Price 1.56 1.39 1.04 1.04 1.45 1.30 1.10 -
P/RPS 2.80 4.83 0.96 0.85 1.82 3.71 0.71 150.24%
P/EPS 36.79 55.60 9.17 8.39 16.35 37.25 5.54 254.52%
EY 2.72 1.80 10.90 11.91 6.12 2.68 18.05 -71.78%
DY 3.21 0.00 5.77 5.77 4.14 0.00 5.45 -29.80%
P/NAPS 0.85 0.76 0.57 0.41 0.57 0.53 0.46 50.75%

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