[GUH] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.23%
YoY- -29.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 288,536 289,094 299,379 289,150 294,134 301,425 286,569 0.45%
PBT 31,438 31,874 33,637 32,707 32,950 38,855 38,606 -12.82%
Tax -12,945 -13,200 -13,124 -11,867 -7,006 -7,803 -8,023 37.68%
NP 18,493 18,674 20,513 20,840 25,944 31,052 30,583 -28.55%
-
NP to SH 18,494 18,675 20,513 20,695 25,622 30,490 29,987 -27.60%
-
Tax Rate 41.18% 41.41% 39.02% 36.28% 21.26% 20.08% 20.78% -
Total Cost 270,043 270,420 278,866 268,310 268,190 270,373 255,986 3.63%
-
Net Worth 515,757 506,229 493,382 474,293 486,225 490,396 481,590 4.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,224 13,212 13,212 13,212 13,212 10,576 10,576 16.11%
Div Payout % 71.51% 70.75% 64.41% 63.84% 51.57% 34.69% 35.27% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 515,757 506,229 493,382 474,293 486,225 490,396 481,590 4.68%
NOSH 264,491 263,661 263,841 262,040 264,252 266,520 264,610 -0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.41% 6.46% 6.85% 7.21% 8.82% 10.30% 10.67% -
ROE 3.59% 3.69% 4.16% 4.36% 5.27% 6.22% 6.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 109.09 109.65 113.47 110.35 111.31 113.10 108.30 0.48%
EPS 6.99 7.08 7.77 7.90 9.70 11.44 11.33 -27.59%
DPS 5.00 5.00 5.00 5.00 5.00 3.97 4.00 16.08%
NAPS 1.95 1.92 1.87 1.81 1.84 1.84 1.82 4.72%
Adjusted Per Share Value based on latest NOSH - 262,040
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 102.04 102.24 105.88 102.26 104.02 106.60 101.35 0.45%
EPS 6.54 6.60 7.25 7.32 9.06 10.78 10.61 -27.63%
DPS 4.68 4.67 4.67 4.67 4.67 3.74 3.74 16.17%
NAPS 1.824 1.7903 1.7449 1.6774 1.7196 1.7343 1.7032 4.68%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.99 1.07 1.04 1.33 1.40 1.20 0.96 -
P/RPS 0.91 0.98 0.92 1.21 1.26 1.06 0.89 1.49%
P/EPS 14.16 15.11 13.38 16.84 14.44 10.49 8.47 40.99%
EY 7.06 6.62 7.48 5.94 6.93 9.53 11.80 -29.06%
DY 5.05 4.67 4.81 3.76 3.57 3.31 4.16 13.83%
P/NAPS 0.51 0.56 0.56 0.73 0.76 0.65 0.53 -2.53%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 24/02/15 18/11/14 18/08/14 19/05/14 11/02/14 -
Price 0.94 1.04 1.09 1.19 1.56 1.39 1.04 -
P/RPS 0.86 0.95 0.96 1.08 1.40 1.23 0.96 -7.08%
P/EPS 13.44 14.68 14.02 15.07 16.09 12.15 9.18 29.02%
EY 7.44 6.81 7.13 6.64 6.22 8.23 10.90 -22.53%
DY 5.32 4.81 4.59 4.20 3.21 2.85 3.84 24.35%
P/NAPS 0.48 0.54 0.58 0.66 0.85 0.76 0.57 -10.85%

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