[GUH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.83%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 312,649 280,441 291,982 288,541 289,662 317,326 310,108 0.13%
PBT 19,885 23,281 30,389 38,254 46,862 44,324 48,960 -13.93%
Tax -4,021 -7,182 -13,662 -8,537 -8,553 -8,893 -5,994 -6.43%
NP 15,864 16,098 16,726 29,717 38,309 35,430 42,965 -15.28%
-
NP to SH 15,866 16,101 16,726 29,116 38,309 35,430 42,965 -15.28%
-
Tax Rate 20.22% 30.85% 44.96% 22.32% 18.25% 20.06% 12.24% -
Total Cost 296,785 264,342 275,256 258,824 251,353 281,896 267,142 1.76%
-
Net Worth 511,824 528,490 480,051 447,667 429,877 411,528 385,066 4.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,311 17,616 17,681 14,099 14,696 15,677 14,862 -3.08%
Div Payout % 77.60% 109.41% 105.71% 48.43% 38.36% 44.25% 34.59% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 511,824 528,490 480,051 447,667 429,877 411,528 385,066 4.85%
NOSH 277,904 264,245 265,221 176,246 183,708 195,966 202,666 5.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.07% 5.74% 5.73% 10.30% 13.23% 11.17% 13.85% -
ROE 3.10% 3.05% 3.48% 6.50% 8.91% 8.61% 11.16% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 118.51 106.13 110.09 163.71 157.68 161.93 153.01 -4.16%
EPS 6.01 6.09 6.31 16.52 20.85 18.08 21.20 -18.93%
DPS 4.67 6.67 6.67 8.00 8.00 8.00 7.33 -7.23%
NAPS 1.94 2.00 1.81 2.54 2.34 2.10 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 176,448
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.84 99.42 103.52 102.29 102.69 112.50 109.94 0.13%
EPS 5.63 5.71 5.93 10.32 13.58 12.56 15.23 -15.27%
DPS 4.36 6.25 6.27 5.00 5.21 5.56 5.27 -3.10%
NAPS 1.8145 1.8736 1.7019 1.5871 1.524 1.459 1.3652 4.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.935 1.33 1.56 1.33 1.04 1.16 -
P/RPS 0.70 0.88 1.21 0.95 0.84 0.64 0.76 -1.36%
P/EPS 13.80 15.34 21.09 9.44 6.38 5.75 5.47 16.65%
EY 7.25 6.52 4.74 10.59 15.68 17.38 18.28 -14.27%
DY 5.62 7.13 5.01 5.13 6.02 7.69 6.32 -1.93%
P/NAPS 0.43 0.47 0.73 0.61 0.57 0.50 0.61 -5.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 18/11/14 26/11/13 28/11/12 15/11/11 29/11/10 -
Price 0.855 1.05 1.19 1.04 1.23 1.19 1.16 -
P/RPS 0.72 0.99 1.08 0.64 0.78 0.73 0.76 -0.89%
P/EPS 14.22 17.23 18.87 6.30 5.90 6.58 5.47 17.24%
EY 7.03 5.80 5.30 15.88 16.95 15.19 18.28 -14.71%
DY 5.46 6.35 5.60 7.69 6.50 6.72 6.32 -2.40%
P/NAPS 0.44 0.53 0.66 0.41 0.53 0.57 0.61 -5.29%

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