[GUH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -34.39%
YoY- -4.71%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 71,301 76,760 70,163 75,910 78,592 61,904 63,139 8.46%
PBT 6,327 8,032 9,915 8,676 12,232 7,783 11,750 -33.88%
Tax -1,729 -1,369 -1,620 -2,288 -2,526 -1,589 -4,272 -45.37%
NP 4,598 6,663 8,295 6,388 9,706 6,194 7,478 -27.75%
-
NP to SH 4,598 6,663 8,150 6,211 9,466 6,160 7,379 -27.10%
-
Tax Rate 27.33% 17.04% 16.34% 26.37% 20.65% 20.42% 36.36% -
Total Cost 66,703 70,097 61,868 69,522 68,886 55,710 55,661 12.86%
-
Net Worth 486,225 490,396 481,590 448,180 447,740 432,435 422,663 9.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,212 - - - 10,576 - - -
Div Payout % 287.36% - - - 111.73% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 486,225 490,396 481,590 448,180 447,740 432,435 422,663 9.81%
NOSH 264,252 266,520 264,610 176,448 176,275 176,504 176,109 31.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.45% 8.68% 11.82% 8.42% 12.35% 10.01% 11.84% -
ROE 0.95% 1.36% 1.69% 1.39% 2.11% 1.42% 1.75% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.98 28.80 26.52 43.02 44.58 35.07 35.85 -17.30%
EPS 1.74 2.50 3.08 3.52 5.37 3.49 4.19 -44.42%
DPS 5.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.84 1.84 1.82 2.54 2.54 2.45 2.40 -16.27%
Adjusted Per Share Value based on latest NOSH - 176,448
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.22 27.15 24.81 26.85 27.79 21.89 22.33 8.47%
EPS 1.63 2.36 2.88 2.20 3.35 2.18 2.61 -26.99%
DPS 4.67 0.00 0.00 0.00 3.74 0.00 0.00 -
NAPS 1.7196 1.7343 1.7032 1.585 1.5835 1.5294 1.4948 9.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.20 0.96 1.56 1.26 1.11 1.13 -
P/RPS 5.19 4.17 3.62 3.63 2.83 3.16 3.15 39.62%
P/EPS 80.46 48.00 31.17 44.32 23.46 31.81 26.97 107.65%
EY 1.24 2.08 3.21 2.26 4.26 3.14 3.71 -51.93%
DY 3.57 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.76 0.65 0.53 0.61 0.50 0.45 0.47 37.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 19/05/14 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 -
Price 1.56 1.39 1.04 1.04 1.45 1.30 1.10 -
P/RPS 5.78 4.83 3.92 2.42 3.25 3.71 3.07 52.64%
P/EPS 89.66 55.60 33.77 29.55 27.00 37.25 26.25 127.31%
EY 1.12 1.80 2.96 3.38 3.70 2.68 3.81 -55.88%
DY 3.21 0.00 0.00 0.00 4.14 0.00 0.00 -
P/NAPS 0.85 0.76 0.57 0.41 0.57 0.53 0.46 50.75%

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