[GUH] QoQ TTM 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- -1.04%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 294,134 301,425 286,569 279,545 272,988 271,828 280,386 3.25%
PBT 32,950 38,855 38,606 40,441 39,414 45,050 46,897 -21.01%
Tax -7,006 -7,803 -8,023 -10,675 -9,518 -10,841 -10,687 -24.59%
NP 25,944 31,052 30,583 29,766 29,896 34,209 36,210 -19.97%
-
NP to SH 25,622 30,490 29,987 29,216 29,523 34,076 36,111 -20.49%
-
Tax Rate 21.26% 20.08% 20.78% 26.40% 24.15% 24.06% 22.79% -
Total Cost 268,190 270,373 255,986 249,779 243,092 237,619 244,176 6.47%
-
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 10,576 10,576 10,576 11,082 11,082 12.47%
Div Payout % 51.57% 34.69% 35.27% 36.20% 35.82% 32.52% 30.69% -
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 8.82% 10.30% 10.67% 10.65% 10.95% 12.58% 12.91% -
ROE 5.27% 6.22% 6.23% 6.52% 6.59% 7.88% 8.54% -
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 111.31 113.10 108.30 158.43 154.86 154.01 159.21 -21.27%
EPS 9.70 11.44 11.33 16.56 16.75 19.31 20.50 -39.36%
DPS 5.00 3.97 4.00 6.00 6.00 6.28 6.29 -14.22%
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 104.02 106.60 101.35 98.86 96.55 96.14 99.16 3.25%
EPS 9.06 10.78 10.61 10.33 10.44 12.05 12.77 -20.50%
DPS 4.67 3.74 3.74 3.74 3.74 3.92 3.92 12.41%
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 1.26 1.06 0.89 0.98 0.81 0.72 0.71 46.73%
P/EPS 14.44 10.49 8.47 9.42 7.52 5.75 5.51 90.41%
EY 6.93 9.53 11.80 10.61 13.29 17.39 18.15 -47.46%
DY 3.57 3.31 4.16 3.85 4.76 5.66 5.57 -25.72%
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 1.40 1.23 0.96 0.66 0.94 0.84 0.69 60.47%
P/EPS 16.09 12.15 9.18 6.28 8.66 6.73 5.36 108.51%
EY 6.22 8.23 10.90 15.92 11.55 14.85 18.64 -51.98%
DY 3.21 2.85 3.84 5.77 4.14 4.83 5.72 -32.03%
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