[GUH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 11.4%
YoY- -42.55%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 137,218 66,475 299,379 218,987 148,061 76,760 286,569 -38.87%
PBT 12,160 6,269 33,637 22,792 14,359 8,032 38,606 -53.80%
Tax -2,919 -1,445 -13,124 -10,247 -3,098 -1,369 -8,023 -49.13%
NP 9,241 4,824 20,513 12,545 11,261 6,663 30,583 -55.06%
-
NP to SH 9,242 4,825 20,513 12,545 11,261 6,663 29,987 -54.47%
-
Tax Rate 24.00% 23.05% 39.02% 44.96% 21.58% 17.04% 20.78% -
Total Cost 127,977 61,651 278,866 206,442 136,800 70,097 255,986 -37.08%
-
Net Worth 514,911 506,229 494,958 480,051 488,684 490,396 481,272 4.62%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,202 - 13,234 13,261 13,279 - 15,866 -11.56%
Div Payout % 142.86% - 64.52% 105.71% 117.92% - 52.91% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 514,911 506,229 494,958 480,051 488,684 490,396 481,272 4.62%
NOSH 264,057 263,661 264,683 265,221 265,589 266,520 264,435 -0.09%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.73% 7.26% 6.85% 5.73% 7.61% 8.68% 10.67% -
ROE 1.79% 0.95% 4.14% 2.61% 2.30% 1.36% 6.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.97 25.21 113.11 82.57 55.75 28.80 108.37 -38.81%
EPS 3.50 1.83 7.75 4.73 4.24 2.50 11.34 -54.42%
DPS 5.00 0.00 5.00 5.00 5.00 0.00 6.00 -11.47%
NAPS 1.95 1.92 1.87 1.81 1.84 1.84 1.82 4.72%
Adjusted Per Share Value based on latest NOSH - 262,040
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.65 23.57 106.14 77.64 52.49 27.21 101.60 -38.87%
EPS 3.28 1.71 7.27 4.45 3.99 2.36 10.63 -54.43%
DPS 4.68 0.00 4.69 4.70 4.71 0.00 5.62 -11.51%
NAPS 1.8255 1.7947 1.7548 1.7019 1.7325 1.7386 1.7062 4.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.99 1.07 1.04 1.33 1.40 1.20 0.96 -
P/RPS 1.91 4.24 0.92 1.61 2.51 4.17 0.89 66.61%
P/EPS 28.29 58.47 13.42 28.12 33.02 48.00 8.47 123.93%
EY 3.54 1.71 7.45 3.56 3.03 2.08 11.81 -55.30%
DY 5.05 0.00 4.81 3.76 3.57 0.00 6.25 -13.28%
P/NAPS 0.51 0.56 0.56 0.73 0.76 0.65 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 24/02/15 18/11/14 18/08/14 19/05/14 11/02/14 -
Price 0.94 1.04 1.09 1.19 1.56 1.39 1.04 -
P/RPS 1.81 4.12 0.96 1.44 2.80 4.83 0.96 52.79%
P/EPS 26.86 56.83 14.06 25.16 36.79 55.60 9.17 105.12%
EY 3.72 1.76 7.11 3.97 2.72 1.80 10.90 -51.25%
DY 5.32 0.00 4.59 4.20 3.21 0.00 5.77 -5.28%
P/NAPS 0.48 0.54 0.58 0.66 0.85 0.76 0.57 -10.85%

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