[GUH] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.83%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 312,478 274,436 296,122 280,992 295,788 308,762 305,132 0.39%
PBT 19,042 24,320 28,718 40,030 54,996 43,748 51,798 -15.34%
Tax -3,682 -5,838 -6,196 -8,230 -10,568 -9,618 -6,910 -9.95%
NP 15,360 18,482 22,522 31,800 44,428 34,130 44,888 -16.35%
-
NP to SH 15,362 18,484 22,522 31,252 44,428 34,130 44,888 -16.35%
-
Tax Rate 19.34% 24.00% 21.58% 20.56% 19.22% 21.99% 13.34% -
Total Cost 297,118 255,954 273,600 249,192 251,360 274,632 260,244 2.23%
-
Net Worth 512,066 514,911 488,684 447,463 435,750 408,291 385,914 4.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 18,476 26,405 26,558 21,140 22,251 23,783 22,342 -3.11%
Div Payout % 120.27% 142.86% 117.92% 67.64% 50.08% 69.69% 49.77% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,066 514,911 488,684 447,463 435,750 408,291 385,914 4.82%
NOSH 263,951 264,057 265,589 176,166 185,425 198,199 203,113 4.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.92% 6.73% 7.61% 11.32% 15.02% 11.05% 14.71% -
ROE 3.00% 3.59% 4.61% 6.98% 10.20% 8.36% 11.63% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 118.38 103.93 111.50 159.50 159.52 155.78 150.23 -3.88%
EPS 5.82 7.00 8.48 17.74 23.96 17.22 22.10 -19.92%
DPS 7.00 10.00 10.00 12.00 12.00 12.00 11.00 -7.24%
NAPS 1.94 1.95 1.84 2.54 2.35 2.06 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 176,275
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 110.51 97.06 104.73 99.38 104.61 109.20 107.91 0.39%
EPS 5.43 6.54 7.97 11.05 15.71 12.07 15.88 -16.36%
DPS 6.53 9.34 9.39 7.48 7.87 8.41 7.90 -3.12%
NAPS 1.811 1.821 1.7283 1.5825 1.5411 1.444 1.3648 4.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.82 0.99 1.40 1.26 1.31 1.18 1.10 -
P/RPS 0.69 0.95 1.26 0.79 0.82 0.76 0.73 -0.93%
P/EPS 14.09 14.14 16.51 7.10 5.47 6.85 4.98 18.90%
EY 7.10 7.07 6.06 14.08 18.29 14.59 20.09 -15.90%
DY 8.54 10.10 7.14 9.52 9.16 10.17 10.00 -2.59%
P/NAPS 0.42 0.51 0.76 0.50 0.56 0.57 0.58 -5.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 18/08/15 18/08/14 19/08/13 13/08/12 15/08/11 16/08/10 -
Price 0.83 0.94 1.56 1.45 1.39 1.22 1.15 -
P/RPS 0.70 0.90 1.40 0.91 0.87 0.78 0.77 -1.57%
P/EPS 14.26 13.43 18.40 8.17 5.80 7.08 5.20 18.29%
EY 7.01 7.45 5.44 12.23 17.24 14.11 19.22 -15.46%
DY 8.43 10.64 6.41 8.28 8.63 9.84 9.57 -2.08%
P/NAPS 0.43 0.48 0.85 0.57 0.59 0.59 0.61 -5.65%

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