[GUH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.68%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 216,406 140,496 61,904 280,386 217,247 147,894 70,462 111.14%
PBT 28,691 20,015 7,783 46,897 35,147 27,498 9,630 106.91%
Tax -6,403 -4,115 -1,589 -10,687 -6,415 -5,284 -1,435 170.78%
NP 22,288 15,900 6,194 36,210 28,732 22,214 8,195 94.72%
-
NP to SH 21,837 15,626 6,160 36,111 28,732 22,214 8,195 92.08%
-
Tax Rate 22.32% 20.56% 20.42% 22.79% 18.25% 19.22% 14.90% -
Total Cost 194,118 124,596 55,710 244,176 188,515 125,680 62,267 113.25%
-
Net Worth 447,667 447,463 432,435 436,606 429,877 435,750 422,787 3.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,574 10,570 - 10,915 11,022 11,125 - -
Div Payout % 48.43% 67.64% - 30.23% 38.36% 50.08% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 447,667 447,463 432,435 436,606 429,877 435,750 422,787 3.88%
NOSH 176,246 176,166 176,504 181,919 183,708 185,425 186,249 -3.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.30% 11.32% 10.01% 12.91% 13.23% 15.02% 11.63% -
ROE 4.88% 3.49% 1.42% 8.27% 6.68% 5.10% 1.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 122.79 79.75 35.07 154.13 118.26 79.76 37.83 119.06%
EPS 12.39 8.87 3.49 19.85 15.64 11.98 4.40 99.28%
DPS 6.00 6.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 2.54 2.54 2.45 2.40 2.34 2.35 2.27 7.77%
Adjusted Per Share Value based on latest NOSH - 176,109
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.72 49.81 21.95 99.40 77.02 52.43 24.98 111.14%
EPS 7.74 5.54 2.18 12.80 10.19 7.88 2.91 91.85%
DPS 3.75 3.75 0.00 3.87 3.91 3.94 0.00 -
NAPS 1.5871 1.5864 1.5331 1.5479 1.524 1.5448 1.4989 3.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.56 1.26 1.11 1.13 1.33 1.31 1.32 -
P/RPS 1.27 1.58 3.16 0.73 1.12 1.64 3.49 -48.99%
P/EPS 12.59 14.21 31.81 5.69 8.50 10.93 30.00 -43.91%
EY 7.94 7.04 3.14 17.57 11.76 9.15 3.33 78.38%
DY 3.85 4.76 0.00 5.31 4.51 4.58 0.00 -
P/NAPS 0.61 0.50 0.45 0.47 0.57 0.56 0.58 3.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 19/08/13 21/05/13 19/02/13 28/11/12 13/08/12 28/05/12 -
Price 1.04 1.45 1.30 1.10 1.23 1.39 1.25 -
P/RPS 0.85 1.82 3.71 0.71 1.04 1.74 3.30 -59.48%
P/EPS 8.39 16.35 37.25 5.54 7.86 11.60 28.41 -55.62%
EY 11.91 6.12 2.68 18.05 12.72 8.62 3.52 125.21%
DY 5.77 4.14 0.00 5.45 4.88 4.32 0.00 -
P/NAPS 0.41 0.57 0.53 0.46 0.53 0.59 0.55 -17.77%

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