[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
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 280,441 291,982 288,541 289,662 317,326 310,108 273,232 0.43%
PBT 23,281 30,389 38,254 46,862 44,324 48,960 54,497 -13.21%
Tax -7,182 -13,662 -8,537 -8,553 -8,893 -5,994 -4,358 8.67%
NP 16,098 16,726 29,717 38,309 35,430 42,965 50,138 -17.24%
-
NP to SH 16,101 16,726 29,116 38,309 35,430 42,965 50,138 -17.24%
-
Tax Rate 30.85% 44.96% 22.32% 18.25% 20.06% 12.24% 8.00% -
Total Cost 264,342 275,256 258,824 251,353 281,896 267,142 223,093 2.86%
-
Net Worth 528,490 480,051 447,667 429,877 411,528 385,066 378,681 5.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 17,616 17,681 14,099 14,696 15,677 14,862 11,742 6.99%
Div Payout % 109.41% 105.71% 48.43% 38.36% 44.25% 34.59% 23.42% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 528,490 480,051 447,667 429,877 411,528 385,066 378,681 5.71%
NOSH 264,245 265,221 176,246 183,708 195,966 202,666 220,163 3.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.74% 5.73% 10.30% 13.23% 11.17% 13.85% 18.35% -
ROE 3.05% 3.48% 6.50% 8.91% 8.61% 11.16% 13.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 106.13 110.09 163.71 157.68 161.93 153.01 124.10 -2.57%
EPS 6.09 6.31 16.52 20.85 18.08 21.20 22.77 -19.72%
DPS 6.67 6.67 8.00 8.00 8.00 7.33 5.33 3.80%
NAPS 2.00 1.81 2.54 2.34 2.10 1.90 1.72 2.54%
Adjusted Per Share Value based on latest NOSH - 180,554
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.42 103.52 102.29 102.69 112.50 109.94 96.87 0.43%
EPS 5.71 5.93 10.32 13.58 12.56 15.23 17.78 -17.23%
DPS 6.25 6.27 5.00 5.21 5.56 5.27 4.16 7.01%
NAPS 1.8736 1.7019 1.5871 1.524 1.459 1.3652 1.3425 5.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
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%
P/EPS 15.34 21.09 9.44 6.38 5.75 5.47 3.86 25.84%
EY 6.52 4.74 10.59 15.68 17.38 18.28 25.88 -20.51%
DY 7.13 5.01 5.13 6.02 7.69 6.32 6.06 2.74%
P/NAPS 0.47 0.73 0.61 0.57 0.50 0.61 0.51 -1.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
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%
P/EPS 17.23 18.87 6.30 5.90 6.58 5.47 3.64 29.56%
EY 5.80 5.30 15.88 16.95 15.19 18.28 27.44 -22.81%
DY 6.35 5.60 7.69 6.50 6.72 6.32 6.43 -0.20%
P/NAPS 0.53 0.66 0.41 0.53 0.57 0.61 0.48 1.66%

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