[GUH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -73.09%
YoY- -44.62%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 315,120 234,487 156,239 73,405 285,373 210,331 137,218 73.62%
PBT 23,216 14,914 9,521 2,768 18,674 17,461 12,160 53.59%
Tax -4,342 -3,016 -1,841 -94 -8,746 -5,387 -2,919 30.15%
NP 18,874 11,898 7,680 2,674 9,928 12,074 9,241 60.62%
-
NP to SH 18,878 11,900 7,681 2,672 9,931 12,076 9,242 60.63%
-
Tax Rate 18.70% 20.22% 19.34% 3.40% 46.84% 30.85% 24.00% -
Total Cost 296,246 222,589 148,559 70,731 275,445 198,257 127,977 74.54%
-
Net Worth 524,981 511,824 512,066 507,944 517,679 528,490 514,911 1.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,233 9,233 9,238 - 13,206 13,212 13,202 -21.12%
Div Payout % 48.91% 77.60% 120.27% - 132.98% 109.41% 142.86% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 524,981 511,824 512,066 507,944 517,679 528,490 514,911 1.29%
NOSH 277,904 277,904 263,951 264,554 264,122 264,245 264,057 3.45%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.99% 5.07% 4.92% 3.64% 3.48% 5.74% 6.73% -
ROE 3.60% 2.33% 1.50% 0.53% 1.92% 2.29% 1.79% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 119.45 88.88 59.19 27.75 108.05 79.60 51.97 73.72%
EPS 7.16 4.51 2.91 1.01 3.76 4.57 3.50 60.80%
DPS 3.50 3.50 3.50 0.00 5.00 5.00 5.00 -21.07%
NAPS 1.99 1.94 1.94 1.92 1.96 2.00 1.95 1.35%
Adjusted Per Share Value based on latest NOSH - 264,554
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 111.45 82.93 55.26 25.96 100.93 74.39 48.53 73.62%
EPS 6.68 4.21 2.72 0.94 3.51 4.27 3.27 60.64%
DPS 3.27 3.27 3.27 0.00 4.67 4.67 4.67 -21.06%
NAPS 1.8567 1.8101 1.811 1.7964 1.8308 1.8691 1.821 1.29%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.845 0.83 0.82 0.91 1.02 0.935 0.99 -
P/RPS 0.71 0.93 1.39 3.28 0.94 1.17 1.91 -48.14%
P/EPS 11.81 18.40 28.18 90.10 27.13 20.46 28.29 -43.99%
EY 8.47 5.43 3.55 1.11 3.69 4.89 3.54 78.41%
DY 4.14 4.22 4.27 0.00 4.90 5.35 5.05 -12.35%
P/NAPS 0.42 0.43 0.42 0.47 0.52 0.47 0.51 -12.08%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 22/08/16 24/05/16 23/02/16 23/11/15 18/08/15 -
Price 0.86 0.855 0.83 0.85 0.93 1.05 0.94 -
P/RPS 0.72 0.96 1.40 3.06 0.86 1.32 1.81 -45.76%
P/EPS 12.02 18.96 28.52 84.16 24.73 22.98 26.86 -41.35%
EY 8.32 5.28 3.51 1.19 4.04 4.35 3.72 70.60%
DY 4.07 4.09 4.22 0.00 5.38 4.76 5.32 -16.28%
P/NAPS 0.43 0.44 0.43 0.44 0.47 0.53 0.48 -7.03%

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