[GUH] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -15.5%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 345,520 312,478 274,436 296,122 280,992 295,788 308,762 1.89%
PBT 9,402 19,042 24,320 28,718 40,030 54,996 43,748 -22.58%
Tax -8,140 -3,682 -5,838 -6,196 -8,230 -10,568 -9,618 -2.73%
NP 1,262 15,360 18,482 22,522 31,800 44,428 34,130 -42.25%
-
NP to SH 1,272 15,362 18,484 22,522 31,252 44,428 34,130 -42.17%
-
Tax Rate 86.58% 19.34% 24.00% 21.58% 20.56% 19.22% 21.99% -
Total Cost 344,258 297,118 255,954 273,600 249,192 251,360 274,632 3.83%
-
Net Worth 522,343 512,066 514,911 488,684 447,463 435,750 408,291 4.18%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 18,476 26,405 26,558 21,140 22,251 23,783 -
Div Payout % - 120.27% 142.86% 117.92% 67.64% 50.08% 69.69% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 522,343 512,066 514,911 488,684 447,463 435,750 408,291 4.18%
NOSH 277,904 263,951 264,057 265,589 176,166 185,425 198,199 5.78%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.37% 4.92% 6.73% 7.61% 11.32% 15.02% 11.05% -
ROE 0.24% 3.00% 3.59% 4.61% 6.98% 10.20% 8.36% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 130.97 118.38 103.93 111.50 159.50 159.52 155.78 -2.84%
EPS 0.48 5.82 7.00 8.48 17.74 23.96 17.22 -44.90%
DPS 0.00 7.00 10.00 10.00 12.00 12.00 12.00 -
NAPS 1.98 1.94 1.95 1.84 2.54 2.35 2.06 -0.65%
Adjusted Per Share Value based on latest NOSH - 264,252
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 122.20 110.51 97.06 104.73 99.38 104.61 109.20 1.89%
EPS 0.45 5.43 6.54 7.97 11.05 15.71 12.07 -42.17%
DPS 0.00 6.53 9.34 9.39 7.48 7.87 8.41 -
NAPS 1.8473 1.811 1.821 1.7283 1.5825 1.5411 1.444 4.18%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.935 0.82 0.99 1.40 1.26 1.31 1.18 -
P/RPS 0.71 0.69 0.95 1.26 0.79 0.82 0.76 -1.12%
P/EPS 193.92 14.09 14.14 16.51 7.10 5.47 6.85 74.48%
EY 0.52 7.10 7.07 6.06 14.08 18.29 14.59 -42.60%
DY 0.00 8.54 10.10 7.14 9.52 9.16 10.17 -
P/NAPS 0.47 0.42 0.51 0.76 0.50 0.56 0.57 -3.16%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 22/08/16 18/08/15 18/08/14 19/08/13 13/08/12 15/08/11 -
Price 0.915 0.83 0.94 1.56 1.45 1.39 1.22 -
P/RPS 0.70 0.70 0.90 1.40 0.91 0.87 0.78 -1.78%
P/EPS 189.77 14.26 13.43 18.40 8.17 5.80 7.08 72.90%
EY 0.53 7.01 7.45 5.44 12.23 17.24 14.11 -42.10%
DY 0.00 8.43 10.64 6.41 8.28 8.63 9.84 -
P/NAPS 0.46 0.43 0.48 0.85 0.57 0.59 0.59 -4.05%

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