[GUH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -53.51%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 78,592 61,904 63,139 69,353 77,432 70,462 73,285 4.77%
PBT 12,232 7,783 11,750 7,649 17,868 9,630 10,680 9.47%
Tax -2,526 -1,589 -4,272 -1,131 -3,849 -1,435 -1,235 61.20%
NP 9,706 6,194 7,478 6,518 14,019 8,195 9,445 1.83%
-
NP to SH 9,466 6,160 7,379 6,518 14,019 8,195 9,445 0.14%
-
Tax Rate 20.65% 20.42% 36.36% 14.79% 21.54% 14.90% 11.56% -
Total Cost 68,886 55,710 55,661 62,835 63,413 62,267 63,840 5.20%
-
Net Worth 447,740 432,435 422,663 422,496 434,053 422,787 418,424 4.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,576 - - - 11,082 - - -
Div Payout % 111.73% - - - 79.05% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 447,740 432,435 422,663 422,496 434,053 422,787 418,424 4.62%
NOSH 176,275 176,504 176,109 180,554 184,703 186,249 187,634 -4.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.35% 10.01% 11.84% 9.40% 18.10% 11.63% 12.89% -
ROE 2.11% 1.42% 1.75% 1.54% 3.23% 1.94% 2.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.58 35.07 35.85 38.41 41.92 37.83 39.06 9.22%
EPS 5.37 3.49 4.19 3.61 7.59 4.40 5.03 4.46%
DPS 6.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.54 2.45 2.40 2.34 2.35 2.27 2.23 9.07%
Adjusted Per Share Value based on latest NOSH - 180,554
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.79 21.89 22.33 24.53 27.38 24.92 25.92 4.75%
EPS 3.35 2.18 2.61 2.31 4.96 2.90 3.34 0.19%
DPS 3.74 0.00 0.00 0.00 3.92 0.00 0.00 -
NAPS 1.5835 1.5294 1.4948 1.4942 1.5351 1.4952 1.4798 4.62%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.26 1.11 1.13 1.33 1.31 1.32 1.20 -
P/RPS 2.83 3.16 3.15 3.46 3.12 3.49 3.07 -5.28%
P/EPS 23.46 31.81 26.97 36.84 17.26 30.00 23.84 -1.06%
EY 4.26 3.14 3.71 2.71 5.79 3.33 4.19 1.11%
DY 4.76 0.00 0.00 0.00 4.58 0.00 0.00 -
P/NAPS 0.50 0.45 0.47 0.57 0.56 0.58 0.54 -5.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 21/05/13 19/02/13 28/11/12 13/08/12 28/05/12 29/02/12 -
Price 1.45 1.30 1.10 1.23 1.39 1.25 1.32 -
P/RPS 3.25 3.71 3.07 3.20 3.32 3.30 3.38 -2.58%
P/EPS 27.00 37.25 26.25 34.07 18.31 28.41 26.22 1.97%
EY 3.70 2.68 3.81 2.93 5.46 3.52 3.81 -1.93%
DY 4.14 0.00 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.57 0.53 0.46 0.53 0.59 0.55 0.59 -2.27%

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