[GUH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -77.78%
YoY- 8.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 299,379 218,987 148,061 76,760 286,569 216,406 140,496 65.36%
PBT 33,637 22,792 14,359 8,032 38,606 28,691 20,015 41.22%
Tax -13,124 -10,247 -3,098 -1,369 -8,023 -6,403 -4,115 116.21%
NP 20,513 12,545 11,261 6,663 30,583 22,288 15,900 18.45%
-
NP to SH 20,513 12,545 11,261 6,663 29,987 21,837 15,626 19.83%
-
Tax Rate 39.02% 44.96% 21.58% 17.04% 20.78% 22.32% 20.56% -
Total Cost 278,866 206,442 136,800 70,097 255,986 194,118 124,596 70.85%
-
Net Worth 494,958 480,051 488,684 490,396 481,272 447,667 447,463 6.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,234 13,261 13,279 - 15,866 10,574 10,570 16.11%
Div Payout % 64.52% 105.71% 117.92% - 52.91% 48.43% 67.64% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 494,958 480,051 488,684 490,396 481,272 447,667 447,463 6.93%
NOSH 264,683 265,221 265,589 266,520 264,435 176,246 176,166 31.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.85% 5.73% 7.61% 8.68% 10.67% 10.30% 11.32% -
ROE 4.14% 2.61% 2.30% 1.36% 6.23% 4.88% 3.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 113.11 82.57 55.75 28.80 108.37 122.79 79.75 26.15%
EPS 7.75 4.73 4.24 2.50 11.34 12.39 8.87 -8.58%
DPS 5.00 5.00 5.00 0.00 6.00 6.00 6.00 -11.41%
NAPS 1.87 1.81 1.84 1.84 1.82 2.54 2.54 -18.42%
Adjusted Per Share Value based on latest NOSH - 266,520
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 106.14 77.64 52.49 27.21 101.60 76.72 49.81 65.36%
EPS 7.27 4.45 3.99 2.36 10.63 7.74 5.54 19.80%
DPS 4.69 4.70 4.71 0.00 5.62 3.75 3.75 16.03%
NAPS 1.7548 1.7019 1.7325 1.7386 1.7062 1.5871 1.5864 6.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.04 1.33 1.40 1.20 0.96 1.56 1.26 -
P/RPS 0.92 1.61 2.51 4.17 0.89 1.27 1.58 -30.20%
P/EPS 13.42 28.12 33.02 48.00 8.47 12.59 14.21 -3.73%
EY 7.45 3.56 3.03 2.08 11.81 7.94 7.04 3.83%
DY 4.81 3.76 3.57 0.00 6.25 3.85 4.76 0.69%
P/NAPS 0.56 0.73 0.76 0.65 0.53 0.61 0.50 7.82%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 18/11/14 18/08/14 19/05/14 11/02/14 26/11/13 19/08/13 -
Price 1.09 1.19 1.56 1.39 1.04 1.04 1.45 -
P/RPS 0.96 1.44 2.80 4.83 0.96 0.85 1.82 -34.64%
P/EPS 14.06 25.16 36.79 55.60 9.17 8.39 16.35 -9.54%
EY 7.11 3.97 2.72 1.80 10.90 11.91 6.12 10.48%
DY 4.59 4.20 3.21 0.00 5.77 5.77 4.14 7.10%
P/NAPS 0.58 0.66 0.85 0.76 0.57 0.41 0.57 1.16%

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