[GUH] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 53.67%
YoY- -32.48%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,760 70,163 75,910 78,592 61,904 63,139 69,353 7.00%
PBT 8,032 9,915 8,676 12,232 7,783 11,750 7,649 3.31%
Tax -1,369 -1,620 -2,288 -2,526 -1,589 -4,272 -1,131 13.59%
NP 6,663 8,295 6,388 9,706 6,194 7,478 6,518 1.47%
-
NP to SH 6,663 8,150 6,211 9,466 6,160 7,379 6,518 1.47%
-
Tax Rate 17.04% 16.34% 26.37% 20.65% 20.42% 36.36% 14.79% -
Total Cost 70,097 61,868 69,522 68,886 55,710 55,661 62,835 7.57%
-
Net Worth 490,396 481,590 448,180 447,740 432,435 422,663 422,496 10.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 10,576 - - - -
Div Payout % - - - 111.73% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 490,396 481,590 448,180 447,740 432,435 422,663 422,496 10.45%
NOSH 266,520 264,610 176,448 176,275 176,504 176,109 180,554 29.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.68% 11.82% 8.42% 12.35% 10.01% 11.84% 9.40% -
ROE 1.36% 1.69% 1.39% 2.11% 1.42% 1.75% 1.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.80 26.52 43.02 44.58 35.07 35.85 38.41 -17.48%
EPS 2.50 3.08 3.52 5.37 3.49 4.19 3.61 -21.74%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.84 1.82 2.54 2.54 2.45 2.40 2.34 -14.81%
Adjusted Per Share Value based on latest NOSH - 176,275
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.15 24.81 26.85 27.79 21.89 22.33 24.53 7.00%
EPS 2.36 2.88 2.20 3.35 2.18 2.61 2.31 1.43%
DPS 0.00 0.00 0.00 3.74 0.00 0.00 0.00 -
NAPS 1.7343 1.7032 1.585 1.5835 1.5294 1.4948 1.4942 10.45%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.20 0.96 1.56 1.26 1.11 1.13 1.33 -
P/RPS 4.17 3.62 3.63 2.83 3.16 3.15 3.46 13.26%
P/EPS 48.00 31.17 44.32 23.46 31.81 26.97 36.84 19.31%
EY 2.08 3.21 2.26 4.26 3.14 3.71 2.71 -16.18%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.61 0.50 0.45 0.47 0.57 9.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 28/11/12 -
Price 1.39 1.04 1.04 1.45 1.30 1.10 1.23 -
P/RPS 4.83 3.92 2.42 3.25 3.71 3.07 3.20 31.61%
P/EPS 55.60 33.77 29.55 27.00 37.25 26.25 34.07 38.65%
EY 1.80 2.96 3.38 3.70 2.68 3.81 2.93 -27.75%
DY 0.00 0.00 0.00 4.14 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.41 0.57 0.53 0.46 0.53 27.19%

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