[GUH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.48%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 285,373 210,331 137,218 66,475 299,379 218,987 148,061 54.69%
PBT 18,674 17,461 12,160 6,269 33,637 22,792 14,359 19.08%
Tax -8,746 -5,387 -2,919 -1,445 -13,124 -10,247 -3,098 99.37%
NP 9,928 12,074 9,241 4,824 20,513 12,545 11,261 -8.03%
-
NP to SH 9,931 12,076 9,242 4,825 20,513 12,545 11,261 -8.01%
-
Tax Rate 46.84% 30.85% 24.00% 23.05% 39.02% 44.96% 21.58% -
Total Cost 275,445 198,257 127,977 61,651 278,866 206,442 136,800 59.24%
-
Net Worth 517,679 528,490 514,911 506,229 494,958 480,051 488,684 3.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,206 13,212 13,202 - 13,234 13,261 13,279 -0.36%
Div Payout % 132.98% 109.41% 142.86% - 64.52% 105.71% 117.92% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 517,679 528,490 514,911 506,229 494,958 480,051 488,684 3.90%
NOSH 264,122 264,245 264,057 263,661 264,683 265,221 265,589 -0.36%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.48% 5.74% 6.73% 7.26% 6.85% 5.73% 7.61% -
ROE 1.92% 2.29% 1.79% 0.95% 4.14% 2.61% 2.30% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.05 79.60 51.97 25.21 113.11 82.57 55.75 55.26%
EPS 3.76 4.57 3.50 1.83 7.75 4.73 4.24 -7.67%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 5.00 0.00%
NAPS 1.96 2.00 1.95 1.92 1.87 1.81 1.84 4.28%
Adjusted Per Share Value based on latest NOSH - 263,661
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 100.93 74.39 48.53 23.51 105.88 77.45 52.36 54.70%
EPS 3.51 4.27 3.27 1.71 7.25 4.44 3.98 -8.01%
DPS 4.67 4.67 4.67 0.00 4.68 4.69 4.70 -0.42%
NAPS 1.8308 1.8691 1.821 1.7903 1.7505 1.6978 1.7283 3.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.935 0.99 1.07 1.04 1.33 1.40 -
P/RPS 0.94 1.17 1.91 4.24 0.92 1.61 2.51 -47.95%
P/EPS 27.13 20.46 28.29 58.47 13.42 28.12 33.02 -12.24%
EY 3.69 4.89 3.54 1.71 7.45 3.56 3.03 13.99%
DY 4.90 5.35 5.05 0.00 4.81 3.76 3.57 23.43%
P/NAPS 0.52 0.47 0.51 0.56 0.56 0.73 0.76 -22.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 18/08/15 19/05/15 24/02/15 18/11/14 18/08/14 -
Price 0.93 1.05 0.94 1.04 1.09 1.19 1.56 -
P/RPS 0.86 1.32 1.81 4.12 0.96 1.44 2.80 -54.37%
P/EPS 24.73 22.98 26.86 56.83 14.06 25.16 36.79 -23.20%
EY 4.04 4.35 3.72 1.76 7.11 3.97 2.72 30.08%
DY 5.38 4.76 5.32 0.00 4.59 4.20 3.21 40.96%
P/NAPS 0.47 0.53 0.48 0.54 0.58 0.66 0.85 -32.55%

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