[GUH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -17.76%
YoY- -51.59%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 234,487 156,239 73,405 285,373 210,331 137,218 66,475 131.19%
PBT 14,914 9,521 2,768 18,674 17,461 12,160 6,269 77.92%
Tax -3,016 -1,841 -94 -8,746 -5,387 -2,919 -1,445 63.10%
NP 11,898 7,680 2,674 9,928 12,074 9,241 4,824 82.24%
-
NP to SH 11,900 7,681 2,672 9,931 12,076 9,242 4,825 82.24%
-
Tax Rate 20.22% 19.34% 3.40% 46.84% 30.85% 24.00% 23.05% -
Total Cost 222,589 148,559 70,731 275,445 198,257 127,977 61,651 134.79%
-
Net Worth 511,824 512,066 507,944 517,679 528,490 514,911 506,229 0.73%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 9,233 9,238 - 13,206 13,212 13,202 - -
Div Payout % 77.60% 120.27% - 132.98% 109.41% 142.86% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 511,824 512,066 507,944 517,679 528,490 514,911 506,229 0.73%
NOSH 277,904 263,951 264,554 264,122 264,245 264,057 263,661 3.55%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.07% 4.92% 3.64% 3.48% 5.74% 6.73% 7.26% -
ROE 2.33% 1.50% 0.53% 1.92% 2.29% 1.79% 0.95% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 88.88 59.19 27.75 108.05 79.60 51.97 25.21 131.11%
EPS 4.51 2.91 1.01 3.76 4.57 3.50 1.83 82.15%
DPS 3.50 3.50 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.94 1.94 1.92 1.96 2.00 1.95 1.92 0.69%
Adjusted Per Share Value based on latest NOSH - 264,814
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.13 55.39 26.02 101.17 74.57 48.65 23.57 131.17%
EPS 4.22 2.72 0.95 3.52 4.28 3.28 1.71 82.31%
DPS 3.27 3.28 0.00 4.68 4.68 4.68 0.00 -
NAPS 1.8145 1.8154 1.8008 1.8353 1.8736 1.8255 1.7947 0.73%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.83 0.82 0.91 1.02 0.935 0.99 1.07 -
P/RPS 0.93 1.39 3.28 0.94 1.17 1.91 4.24 -63.52%
P/EPS 18.40 28.18 90.10 27.13 20.46 28.29 58.47 -53.63%
EY 5.43 3.55 1.11 3.69 4.89 3.54 1.71 115.58%
DY 4.22 4.27 0.00 4.90 5.35 5.05 0.00 -
P/NAPS 0.43 0.42 0.47 0.52 0.47 0.51 0.56 -16.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 22/08/16 24/05/16 23/02/16 23/11/15 18/08/15 19/05/15 -
Price 0.855 0.83 0.85 0.93 1.05 0.94 1.04 -
P/RPS 0.96 1.40 3.06 0.86 1.32 1.81 4.12 -62.03%
P/EPS 18.96 28.52 84.16 24.73 22.98 26.86 56.83 -51.80%
EY 5.28 3.51 1.19 4.04 4.35 3.72 1.76 107.59%
DY 4.09 4.22 0.00 5.38 4.76 5.32 0.00 -
P/NAPS 0.44 0.43 0.44 0.47 0.53 0.48 0.54 -12.72%

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