[GUH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -16.52%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 70,163 75,910 78,592 61,904 63,139 69,353 77,432 -6.34%
PBT 9,915 8,676 12,232 7,783 11,750 7,649 17,868 -32.40%
Tax -1,620 -2,288 -2,526 -1,589 -4,272 -1,131 -3,849 -43.74%
NP 8,295 6,388 9,706 6,194 7,478 6,518 14,019 -29.45%
-
NP to SH 8,150 6,211 9,466 6,160 7,379 6,518 14,019 -30.27%
-
Tax Rate 16.34% 26.37% 20.65% 20.42% 36.36% 14.79% 21.54% -
Total Cost 61,868 69,522 68,886 55,710 55,661 62,835 63,413 -1.62%
-
Net Worth 481,590 448,180 447,740 432,435 422,663 422,496 434,053 7.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 10,576 - - - 11,082 -
Div Payout % - - 111.73% - - - 79.05% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 481,590 448,180 447,740 432,435 422,663 422,496 434,053 7.15%
NOSH 264,610 176,448 176,275 176,504 176,109 180,554 184,703 27.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.82% 8.42% 12.35% 10.01% 11.84% 9.40% 18.10% -
ROE 1.69% 1.39% 2.11% 1.42% 1.75% 1.54% 3.23% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.52 43.02 44.58 35.07 35.85 38.41 41.92 -26.24%
EPS 3.08 3.52 5.37 3.49 4.19 3.61 7.59 -45.09%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 6.00 -
NAPS 1.82 2.54 2.54 2.45 2.40 2.34 2.35 -15.62%
Adjusted Per Share Value based on latest NOSH - 176,504
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.81 26.85 27.79 21.89 22.33 24.53 27.38 -6.34%
EPS 2.88 2.20 3.35 2.18 2.61 2.31 4.96 -30.33%
DPS 0.00 0.00 3.74 0.00 0.00 0.00 3.92 -
NAPS 1.7032 1.585 1.5835 1.5294 1.4948 1.4942 1.5351 7.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.96 1.56 1.26 1.11 1.13 1.33 1.31 -
P/RPS 3.62 3.63 2.83 3.16 3.15 3.46 3.12 10.38%
P/EPS 31.17 44.32 23.46 31.81 26.97 36.84 17.26 48.13%
EY 3.21 2.26 4.26 3.14 3.71 2.71 5.79 -32.44%
DY 0.00 0.00 4.76 0.00 0.00 0.00 4.58 -
P/NAPS 0.53 0.61 0.50 0.45 0.47 0.57 0.56 -3.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 28/11/12 13/08/12 -
Price 1.04 1.04 1.45 1.30 1.10 1.23 1.39 -
P/RPS 3.92 2.42 3.25 3.71 3.07 3.20 3.32 11.67%
P/EPS 33.77 29.55 27.00 37.25 26.25 34.07 18.31 50.22%
EY 2.96 3.38 3.70 2.68 3.81 2.93 5.46 -33.43%
DY 0.00 0.00 4.14 0.00 0.00 0.00 4.32 -
P/NAPS 0.57 0.41 0.57 0.53 0.46 0.53 0.59 -2.26%

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