[GUH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.89%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 357,744 354,874 312,649 280,441 291,982 288,541 289,662 3.57%
PBT 4,201 10,345 19,885 23,281 30,389 38,254 46,862 -33.08%
Tax -2,781 -6,218 -4,021 -7,182 -13,662 -8,537 -8,553 -17.06%
NP 1,420 4,126 15,864 16,098 16,726 29,717 38,309 -42.24%
-
NP to SH 1,425 4,132 15,866 16,101 16,726 29,116 38,309 -42.20%
-
Tax Rate 66.20% 60.11% 20.22% 30.85% 44.96% 22.32% 18.25% -
Total Cost 356,324 350,748 296,785 264,342 275,256 258,824 251,353 5.98%
-
Net Worth 513,056 524,981 511,824 528,490 480,051 447,667 429,877 2.99%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 12,311 17,616 17,681 14,099 14,696 -
Div Payout % - - 77.60% 109.41% 105.71% 48.43% 38.36% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 513,056 524,981 511,824 528,490 480,051 447,667 429,877 2.99%
NOSH 277,904 277,904 277,904 264,245 265,221 176,246 183,708 7.13%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.40% 1.16% 5.07% 5.74% 5.73% 10.30% 13.23% -
ROE 0.28% 0.79% 3.10% 3.05% 3.48% 6.50% 8.91% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 130.39 134.52 118.51 106.13 110.09 163.71 157.68 -3.11%
EPS 0.52 1.56 6.01 6.09 6.31 16.52 20.85 -45.93%
DPS 0.00 0.00 4.67 6.67 6.67 8.00 8.00 -
NAPS 1.87 1.99 1.94 2.00 1.81 2.54 2.34 -3.66%
Adjusted Per Share Value based on latest NOSH - 264,859
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 126.52 125.51 110.57 99.18 103.26 102.05 102.44 3.57%
EPS 0.50 1.46 5.61 5.69 5.92 10.30 13.55 -42.28%
DPS 0.00 0.00 4.35 6.23 6.25 4.99 5.20 -
NAPS 1.8145 1.8567 1.8101 1.8691 1.6978 1.5832 1.5203 2.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.60 0.79 0.83 0.935 1.33 1.56 1.33 -
P/RPS 0.46 0.59 0.70 0.88 1.21 0.95 0.84 -9.54%
P/EPS 115.49 50.44 13.80 15.34 21.09 9.44 6.38 62.00%
EY 0.87 1.98 7.25 6.52 4.74 10.59 15.68 -38.22%
DY 0.00 0.00 5.62 7.13 5.01 5.13 6.02 -
P/NAPS 0.32 0.40 0.43 0.47 0.73 0.61 0.57 -9.16%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 21/11/17 21/11/16 23/11/15 18/11/14 26/11/13 28/11/12 -
Price 0.515 0.79 0.855 1.05 1.19 1.04 1.23 -
P/RPS 0.39 0.59 0.72 0.99 1.08 0.64 0.78 -10.90%
P/EPS 99.13 50.44 14.22 17.23 18.87 6.30 5.90 60.00%
EY 1.01 1.98 7.03 5.80 5.30 15.88 16.95 -37.48%
DY 0.00 0.00 5.46 6.35 5.60 7.69 6.50 -
P/NAPS 0.28 0.40 0.44 0.53 0.66 0.41 0.53 -10.08%

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