[GUH] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.23%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 63,139 69,353 77,432 70,462 73,285 83,614 75,604 -11.26%
PBT 11,750 7,649 17,868 9,630 10,680 11,369 10,047 10.95%
Tax -4,272 -1,131 -3,849 -1,435 -1,235 -1,861 -2,497 42.81%
NP 7,478 6,518 14,019 8,195 9,445 9,508 7,550 -0.63%
-
NP to SH 7,379 6,518 14,019 8,195 9,445 9,508 7,550 -1.50%
-
Tax Rate 36.36% 14.79% 21.54% 14.90% 11.56% 16.37% 24.85% -
Total Cost 55,661 62,835 63,413 62,267 63,840 74,106 68,054 -12.48%
-
Net Worth 422,663 422,496 434,053 422,787 418,424 402,556 407,146 2.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 11,082 - - - 11,858 -
Div Payout % - - 79.05% - - - 157.07% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 422,663 422,496 434,053 422,787 418,424 402,556 407,146 2.51%
NOSH 176,109 180,554 184,703 186,249 187,634 191,693 197,643 -7.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.84% 9.40% 18.10% 11.63% 12.89% 11.37% 9.99% -
ROE 1.75% 1.54% 3.23% 1.94% 2.26% 2.36% 1.85% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.85 38.41 41.92 37.83 39.06 43.62 38.25 -4.20%
EPS 4.19 3.61 7.59 4.40 5.03 4.96 3.82 6.32%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 2.40 2.34 2.35 2.27 2.23 2.10 2.06 10.66%
Adjusted Per Share Value based on latest NOSH - 186,249
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.38 24.59 27.45 24.98 25.98 29.64 26.80 -11.27%
EPS 2.62 2.31 4.97 2.91 3.35 3.37 2.68 -1.49%
DPS 0.00 0.00 3.93 0.00 0.00 0.00 4.20 -
NAPS 1.4984 1.4979 1.5388 1.4989 1.4834 1.4272 1.4434 2.51%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.13 1.33 1.31 1.32 1.20 1.04 1.18 -
P/RPS 3.15 3.46 3.12 3.49 3.07 2.38 3.08 1.50%
P/EPS 26.97 36.84 17.26 30.00 23.84 20.97 30.89 -8.61%
EY 3.71 2.71 5.79 3.33 4.19 4.77 3.24 9.40%
DY 0.00 0.00 4.58 0.00 0.00 0.00 5.08 -
P/NAPS 0.47 0.57 0.56 0.58 0.54 0.50 0.57 -12.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 28/11/12 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 -
Price 1.10 1.23 1.39 1.25 1.32 1.19 1.22 -
P/RPS 3.07 3.20 3.32 3.30 3.38 2.73 3.19 -2.51%
P/EPS 26.25 34.07 18.31 28.41 26.22 23.99 31.94 -12.20%
EY 3.81 2.93 5.46 3.52 3.81 4.17 3.13 13.93%
DY 0.00 0.00 4.32 0.00 0.00 0.00 4.92 -
P/NAPS 0.46 0.53 0.59 0.55 0.59 0.57 0.59 -15.22%

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