[GUH] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 8.38%
YoY- -3.15%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 304,394 292,303 285,373 290,723 288,536 289,094 299,379 1.11%
PBT 16,035 15,173 18,674 28,306 31,438 31,874 33,637 -39.00%
Tax -7,668 -7,395 -8,746 -8,264 -12,945 -13,200 -13,124 -30.13%
NP 8,367 7,778 9,928 20,042 18,493 18,674 20,513 -45.03%
-
NP to SH 8,370 7,778 9,931 20,044 18,494 18,675 20,513 -45.01%
-
Tax Rate 47.82% 48.74% 46.84% 29.20% 41.18% 41.41% 39.02% -
Total Cost 296,027 284,525 275,445 270,681 270,043 270,420 278,866 4.06%
-
Net Worth 511,445 507,944 519,037 529,719 515,757 506,229 493,382 2.42%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,227 13,224 13,224 13,224 13,224 13,212 13,212 -21.30%
Div Payout % 110.24% 170.03% 133.16% 65.98% 71.51% 70.75% 64.41% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 511,445 507,944 519,037 529,719 515,757 506,229 493,382 2.42%
NOSH 263,631 264,554 264,814 264,859 264,491 263,661 263,841 -0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.75% 2.66% 3.48% 6.89% 6.41% 6.46% 6.85% -
ROE 1.64% 1.53% 1.91% 3.78% 3.59% 3.69% 4.16% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 115.46 110.49 107.76 109.76 109.09 109.65 113.47 1.16%
EPS 3.17 2.94 3.75 7.57 6.99 7.08 7.77 -45.02%
DPS 3.50 5.00 5.00 5.00 5.00 5.00 5.00 -21.17%
NAPS 1.94 1.92 1.96 2.00 1.95 1.92 1.87 2.48%
Adjusted Per Share Value based on latest NOSH - 264,859
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 107.65 103.38 100.93 102.82 102.04 102.24 105.88 1.11%
EPS 2.96 2.75 3.51 7.09 6.54 6.60 7.25 -44.99%
DPS 3.26 4.68 4.68 4.68 4.68 4.67 4.67 -21.32%
NAPS 1.8088 1.7964 1.8356 1.8734 1.824 1.7903 1.7449 2.42%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.82 0.91 1.02 0.935 0.99 1.07 1.04 -
P/RPS 0.71 0.82 0.95 0.85 0.91 0.98 0.92 -15.87%
P/EPS 25.83 30.95 27.20 12.36 14.16 15.11 13.38 55.10%
EY 3.87 3.23 3.68 8.09 7.06 6.62 7.48 -35.57%
DY 4.27 5.49 4.90 5.35 5.05 4.67 4.81 -7.63%
P/NAPS 0.42 0.47 0.52 0.47 0.51 0.56 0.56 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 23/02/16 23/11/15 18/08/15 19/05/15 24/02/15 -
Price 0.83 0.85 0.93 1.05 0.94 1.04 1.09 -
P/RPS 0.72 0.77 0.86 0.96 0.86 0.95 0.96 -17.46%
P/EPS 26.14 28.91 24.80 13.87 13.44 14.68 14.02 51.54%
EY 3.83 3.46 4.03 7.21 7.44 6.81 7.13 -33.94%
DY 4.22 5.88 5.38 4.76 5.32 4.81 4.59 -5.45%
P/NAPS 0.43 0.44 0.47 0.53 0.48 0.54 0.58 -18.10%

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