[GUH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 35.53%
YoY- 30.17%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 274,436 296,122 280,992 295,788 308,762 305,132 254,522 1.26%
PBT 24,320 28,718 40,030 54,996 43,748 51,798 50,370 -11.42%
Tax -5,838 -6,196 -8,230 -10,568 -9,618 -6,910 -3,496 8.91%
NP 18,482 22,522 31,800 44,428 34,130 44,888 46,874 -14.36%
-
NP to SH 18,484 22,522 31,252 44,428 34,130 44,888 46,874 -14.36%
-
Tax Rate 24.00% 21.58% 20.56% 19.22% 21.99% 13.34% 6.94% -
Total Cost 255,954 273,600 249,192 251,360 274,632 260,244 207,648 3.54%
-
Net Worth 514,911 488,684 447,463 435,750 408,291 385,914 365,427 5.87%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 26,405 26,558 21,140 22,251 23,783 22,342 18,045 6.54%
Div Payout % 142.86% 117.92% 67.64% 50.08% 69.69% 49.77% 38.50% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 514,911 488,684 447,463 435,750 408,291 385,914 365,427 5.87%
NOSH 264,057 265,589 176,166 185,425 198,199 203,113 225,572 2.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.73% 7.61% 11.32% 15.02% 11.05% 14.71% 18.42% -
ROE 3.59% 4.61% 6.98% 10.20% 8.36% 11.63% 12.83% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 103.93 111.50 159.50 159.52 155.78 150.23 112.83 -1.35%
EPS 7.00 8.48 17.74 23.96 17.22 22.10 20.78 -16.57%
DPS 10.00 10.00 12.00 12.00 12.00 11.00 8.00 3.78%
NAPS 1.95 1.84 2.54 2.35 2.06 1.90 1.62 3.13%
Adjusted Per Share Value based on latest NOSH - 184,703
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 97.06 104.73 99.38 104.61 109.20 107.91 90.01 1.26%
EPS 6.54 7.97 11.05 15.71 12.07 15.88 16.58 -14.35%
DPS 9.34 9.39 7.48 7.87 8.41 7.90 6.38 6.55%
NAPS 1.821 1.7283 1.5825 1.5411 1.444 1.3648 1.2924 5.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.99 1.40 1.26 1.31 1.18 1.10 0.62 -
P/RPS 0.95 1.26 0.79 0.82 0.76 0.73 0.55 9.53%
P/EPS 14.14 16.51 7.10 5.47 6.85 4.98 2.98 29.61%
EY 7.07 6.06 14.08 18.29 14.59 20.09 33.52 -22.83%
DY 10.10 7.14 9.52 9.16 10.17 10.00 12.90 -3.99%
P/NAPS 0.51 0.76 0.50 0.56 0.57 0.58 0.38 5.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 18/08/14 19/08/13 13/08/12 15/08/11 16/08/10 18/08/09 -
Price 0.94 1.56 1.45 1.39 1.22 1.15 0.99 -
P/RPS 0.90 1.40 0.91 0.87 0.78 0.77 0.88 0.37%
P/EPS 13.43 18.40 8.17 5.80 7.08 5.20 4.76 18.86%
EY 7.45 5.44 12.23 17.24 14.11 19.22 20.99 -15.84%
DY 10.64 6.41 8.28 8.63 9.84 9.57 8.08 4.69%
P/NAPS 0.48 0.85 0.57 0.59 0.59 0.61 0.61 -3.91%

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