[GUH] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

28-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -13.77%

YoY- 8.12%

Quarter Report

GUH Quarterly Report - Q312.pdf

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	280,441	291,982	288,541	289,662	317,326	310,108	273,232	0.43%
YoY %	-3.95%	1.19%	-0.39%	-8.72%	2.33%	13.50%	-	-
Horiz. %	102.64%	106.86%	105.60%	106.01%	116.14%	113.50%	100.00%	-
PBT	23,281	30,389	38,254	46,862	44,324	48,960	54,497	-13.21%
YoY %	-23.39%	-20.56%	-18.37%	5.73%	-9.47%	-10.16%	-	-
Horiz. %	42.72%	55.76%	70.19%	85.99%	81.33%	89.84%	100.00%	-
Tax	-7,182	-13,662	-8,537	-8,553	-8,893	-5,994	-4,358	8.67%
YoY %	47.43%	-60.03%	0.19%	3.82%	-48.37%	-37.54%	-	-
Horiz. %	164.80%	313.49%	195.89%	196.26%	204.06%	137.54%	100.00%	-
NP	16,098	16,726	29,717	38,309	35,430	42,965	50,138	-17.24%
YoY %	-3.75%	-43.72%	-22.43%	8.13%	-17.54%	-14.31%	-	-
Horiz. %	32.11%	33.36%	59.27%	76.41%	70.66%	85.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,101	16,726	29,116	38,309	35,430	42,965	50,138	-17.24%
YoY %	-3.74%	-42.55%	-24.00%	8.13%	-17.54%	-14.31%	-	-
Horiz. %	32.11%	33.36%	58.07%	76.41%	70.66%	85.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.85%	44.96%	22.32%	18.25%	20.06%	12.24%	8.00%	-
YoY %	-31.38%	101.43%	22.30%	-9.02%	63.89%	53.00%	-	-
Horiz. %	385.62%	562.00%	279.00%	228.12%	250.75%	153.00%	100.00%	-
Total Cost	264,342	275,256	258,824	251,353	281,896	267,142	223,093	2.86%
YoY %	-3.97%	6.35%	2.97%	-10.83%	5.52%	19.74%	-	-
Horiz. %	118.49%	123.38%	116.02%	112.67%	126.36%	119.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,490	480,051	447,667	429,877	411,528	385,066	378,681	5.71%
YoY %	10.09%	7.23%	4.14%	4.46%	6.87%	1.69%	-	-
Horiz. %	139.56%	126.77%	118.22%	113.52%	108.67%	101.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	17,616	17,681	14,099	14,696	15,677	14,862	11,742	6.99%
YoY %	-0.37%	25.41%	-4.06%	-6.26%	5.48%	26.57%	-	-
Horiz. %	150.03%	150.58%	120.07%	125.16%	133.51%	126.57%	100.00%	-
Div Payout %	109.41%	105.71%	48.43%	38.36%	44.25%	34.59%	23.42%	-
YoY %	3.50%	118.27%	26.25%	-13.31%	27.93%	47.69%	-	-
Horiz. %	467.16%	451.37%	206.79%	163.79%	188.94%	147.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	528,490	480,051	447,667	429,877	411,528	385,066	378,681	5.71%
YoY %	10.09%	7.23%	4.14%	4.46%	6.87%	1.69%	-	-
Horiz. %	139.56%	126.77%	118.22%	113.52%	108.67%	101.69%	100.00%	-
NOSH	264,245	265,221	176,246	183,708	195,966	202,666	220,163	3.08%
YoY %	-0.37%	50.48%	-4.06%	-6.26%	-3.31%	-7.95%	-	-
Horiz. %	120.02%	120.47%	80.05%	83.44%	89.01%	92.05%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	5.74%	5.73%	10.30%	13.23%	11.17%	13.85%	18.35%	-
YoY %	0.17%	-44.37%	-22.15%	18.44%	-19.35%	-24.52%	-	-
Horiz. %	31.28%	31.23%	56.13%	72.10%	60.87%	75.48%	100.00%	-
ROE	3.05%	3.48%	6.50%	8.91%	8.61%	11.16%	13.24%	-
YoY %	-12.36%	-46.46%	-27.05%	3.48%	-22.85%	-15.71%	-	-
Horiz. %	23.04%	26.28%	49.09%	67.30%	65.03%	84.29%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	106.13	110.09	163.71	157.68	161.93	153.01	124.10	-2.57%
YoY %	-3.60%	-32.75%	3.82%	-2.62%	5.83%	23.30%	-	-
Horiz. %	85.52%	88.71%	131.92%	127.06%	130.48%	123.30%	100.00%	-
EPS	6.09	6.31	16.52	20.85	18.08	21.20	22.77	-19.72%
YoY %	-3.49%	-61.80%	-20.77%	15.32%	-14.72%	-6.90%	-	-
Horiz. %	26.75%	27.71%	72.55%	91.57%	79.40%	93.10%	100.00%	-
DPS	6.67	6.67	8.00	8.00	8.00	7.33	5.33	3.80%
YoY %	0.00%	-16.62%	0.00%	0.00%	9.14%	37.52%	-	-
Horiz. %	125.14%	125.14%	150.09%	150.09%	150.09%	137.52%	100.00%	-
NAPS	2.00	1.81	2.54	2.34	2.10	1.90	1.72	2.54%
YoY %	10.50%	-28.74%	8.55%	11.43%	10.53%	10.47%	-	-
Horiz. %	116.28%	105.23%	147.67%	136.05%	122.09%	110.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 180,554
RPS	99.42	103.52	102.29	102.69	112.50	109.94	96.87	0.43%
YoY %	-3.96%	1.20%	-0.39%	-8.72%	2.33%	13.49%	-	-
Horiz. %	102.63%	106.86%	105.60%	106.01%	116.14%	113.49%	100.00%	-
EPS	5.71	5.93	10.32	13.58	12.56	15.23	17.78	-17.23%
YoY %	-3.71%	-42.54%	-24.01%	8.12%	-17.53%	-14.34%	-	-
Horiz. %	32.11%	33.35%	58.04%	76.38%	70.64%	85.66%	100.00%	-
DPS	6.25	6.27	5.00	5.21	5.56	5.27	4.16	7.01%
YoY %	-0.32%	25.40%	-4.03%	-6.29%	5.50%	26.68%	-	-
Horiz. %	150.24%	150.72%	120.19%	125.24%	133.65%	126.68%	100.00%	-
NAPS	1.8736	1.7019	1.5871	1.524	1.459	1.3652	1.3425	5.71%
YoY %	10.09%	7.23%	4.14%	4.46%	6.87%	1.69%	-	-
Horiz. %	139.56%	126.77%	118.22%	113.52%	108.68%	101.69%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.935	1.33	1.56	1.33	1.04	1.16	0.88	-
P/RPS	0.88	1.21	0.95	0.84	0.64	0.76	0.71	3.64%
YoY %	-27.27%	27.37%	13.10%	31.25%	-15.79%	7.04%	-	-
Horiz. %	123.94%	170.42%	133.80%	118.31%	90.14%	107.04%	100.00%	-
P/EPS	15.34	21.09	9.44	6.38	5.75	5.47	3.86	25.84%
YoY %	-27.26%	123.41%	47.96%	10.96%	5.12%	41.71%	-	-
Horiz. %	397.41%	546.37%	244.56%	165.28%	148.96%	141.71%	100.00%	-
EY	6.52	4.74	10.59	15.68	17.38	18.28	25.88	-20.51%
YoY %	37.55%	-55.24%	-32.46%	-9.78%	-4.92%	-29.37%	-	-
Horiz. %	25.19%	18.32%	40.92%	60.59%	67.16%	70.63%	100.00%	-
DY	7.13	5.01	5.13	6.02	7.69	6.32	6.06	2.74%
YoY %	42.32%	-2.34%	-14.78%	-21.72%	21.68%	4.29%	-	-
Horiz. %	117.66%	82.67%	84.65%	99.34%	126.90%	104.29%	100.00%	-
P/NAPS	0.47	0.73	0.61	0.57	0.50	0.61	0.51	-1.35%
YoY %	-35.62%	19.67%	7.02%	14.00%	-18.03%	19.61%	-	-
Horiz. %	92.16%	143.14%	119.61%	111.76%	98.04%	119.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/15	18/11/14	26/11/13	28/11/12	15/11/11	29/11/10	11/11/09	-
Price	1.05	1.19	1.04	1.23	1.19	1.16	0.83	-
P/RPS	0.99	1.08	0.64	0.78	0.73	0.76	0.67	6.72%
YoY %	-8.33%	68.75%	-17.95%	6.85%	-3.95%	13.43%	-	-
Horiz. %	147.76%	161.19%	95.52%	116.42%	108.96%	113.43%	100.00%	-
P/EPS	17.23	18.87	6.30	5.90	6.58	5.47	3.64	29.56%
YoY %	-8.69%	199.52%	6.78%	-10.33%	20.29%	50.27%	-	-
Horiz. %	473.35%	518.41%	173.08%	162.09%	180.77%	150.27%	100.00%	-
EY	5.80	5.30	15.88	16.95	15.19	18.28	27.44	-22.81%
YoY %	9.43%	-66.62%	-6.31%	11.59%	-16.90%	-33.38%	-	-
Horiz. %	21.14%	19.31%	57.87%	61.77%	55.36%	66.62%	100.00%	-
DY	6.35	5.60	7.69	6.50	6.72	6.32	6.43	-0.20%
YoY %	13.39%	-27.18%	18.31%	-3.27%	6.33%	-1.71%	-	-
Horiz. %	98.76%	87.09%	119.60%	101.09%	104.51%	98.29%	100.00%	-
P/NAPS	0.53	0.66	0.41	0.53	0.57	0.61	0.48	1.66%
YoY %	-19.70%	60.98%	-22.64%	-7.02%	-6.56%	27.08%	-	-
Horiz. %	110.42%	137.50%	85.42%	110.42%	118.75%	127.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos