[GUH] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.52%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 290,532 304,793 302,965 311,280 314,686 311,087 317,834 -5.79%
PBT 45,827 49,547 41,726 43,923 46,421 45,873 47,061 -1.75%
Tax -7,650 -8,380 -7,028 -7,905 -8,300 -7,480 -6,440 12.12%
NP 38,177 41,167 34,698 36,018 38,121 38,393 40,621 -4.04%
-
NP to SH 38,177 41,167 34,698 36,018 38,121 38,393 40,621 -4.04%
-
Tax Rate 16.69% 16.91% 16.84% 18.00% 17.88% 16.31% 13.68% -
Total Cost 252,355 263,626 268,267 275,262 276,565 272,694 277,213 -6.05%
-
Net Worth 422,496 434,053 422,787 418,424 402,556 407,146 396,458 4.31%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,082 11,082 11,858 11,858 11,858 11,858 11,157 -0.44%
Div Payout % 29.03% 26.92% 34.18% 32.92% 31.11% 30.89% 27.47% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 422,496 434,053 422,787 418,424 402,556 407,146 396,458 4.31%
NOSH 180,554 184,703 186,249 187,634 191,693 197,643 198,229 -6.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.14% 13.51% 11.45% 11.57% 12.11% 12.34% 12.78% -
ROE 9.04% 9.48% 8.21% 8.61% 9.47% 9.43% 10.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 160.91 165.02 162.67 165.90 164.16 157.40 160.34 0.23%
EPS 21.14 22.29 18.63 19.20 19.89 19.43 20.49 2.09%
DPS 6.14 6.00 6.37 6.32 6.19 6.00 5.63 5.93%
NAPS 2.34 2.35 2.27 2.23 2.10 2.06 2.00 11.00%
Adjusted Per Share Value based on latest NOSH - 187,634
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 102.75 107.79 107.15 110.09 111.29 110.02 112.41 -5.79%
EPS 13.50 14.56 12.27 12.74 13.48 13.58 14.37 -4.06%
DPS 3.92 3.92 4.19 4.19 4.19 4.19 3.95 -0.50%
NAPS 1.4942 1.5351 1.4952 1.4798 1.4237 1.4399 1.4021 4.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.33 1.31 1.32 1.20 1.04 1.18 1.17 -
P/RPS 0.83 0.79 0.81 0.72 0.63 0.75 0.73 8.91%
P/EPS 6.29 5.88 7.09 6.25 5.23 6.07 5.71 6.64%
EY 15.90 17.01 14.11 16.00 19.12 16.46 17.51 -6.21%
DY 4.61 4.58 4.82 5.27 5.95 5.08 4.81 -2.78%
P/NAPS 0.57 0.56 0.58 0.54 0.50 0.57 0.59 -2.26%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 24/05/11 -
Price 1.23 1.39 1.25 1.32 1.19 1.22 1.28 -
P/RPS 0.76 0.84 0.77 0.80 0.72 0.78 0.80 -3.35%
P/EPS 5.82 6.24 6.71 6.88 5.98 6.28 6.25 -4.62%
EY 17.19 16.03 14.90 14.54 16.71 15.92 16.01 4.84%
DY 4.99 4.32 5.09 4.79 5.20 4.92 4.40 8.72%
P/NAPS 0.53 0.59 0.55 0.59 0.57 0.59 0.64 -11.78%

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