[GUH] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.74%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 285,373 299,379 286,569 280,386 311,280 309,272 272,769 0.75%
PBT 18,674 33,637 38,606 46,897 43,923 49,898 53,471 -16.07%
Tax -8,746 -13,124 -8,023 -10,687 -7,905 -6,126 -3,089 18.93%
NP 9,928 20,513 30,583 36,210 36,018 43,772 50,382 -23.70%
-
NP to SH 9,931 20,513 29,987 36,111 36,018 43,772 50,382 -23.70%
-
Tax Rate 46.84% 39.02% 20.78% 22.79% 18.00% 12.28% 5.78% -
Total Cost 275,445 278,866 255,986 244,176 275,262 265,500 222,387 3.62%
-
Net Worth 517,679 494,958 481,272 436,606 432,442 397,743 388,550 4.89%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 13,206 13,234 15,866 10,915 11,635 11,104 8,634 7.33%
Div Payout % 132.98% 64.52% 52.91% 30.23% 32.30% 25.37% 17.14% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 517,679 494,958 481,272 436,606 432,442 397,743 388,550 4.89%
NOSH 264,122 264,683 264,435 181,919 193,920 201,900 215,861 3.41%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.48% 6.85% 10.67% 12.91% 11.57% 14.15% 18.47% -
ROE 1.92% 4.14% 6.23% 8.27% 8.33% 11.01% 12.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 108.05 113.11 108.37 154.13 160.52 153.18 126.36 -2.57%
EPS 3.76 7.75 11.34 19.85 18.57 21.68 23.34 -26.22%
DPS 5.00 5.00 6.00 6.00 6.00 5.50 4.00 3.78%
NAPS 1.96 1.87 1.82 2.40 2.23 1.97 1.80 1.42%
Adjusted Per Share Value based on latest NOSH - 176,109
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 101.17 106.14 101.60 99.40 110.36 109.64 96.70 0.75%
EPS 3.52 7.27 10.63 12.80 12.77 15.52 17.86 -23.70%
DPS 4.68 4.69 5.62 3.87 4.12 3.94 3.06 7.33%
NAPS 1.8353 1.7548 1.7062 1.5479 1.5331 1.4101 1.3775 4.89%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.02 1.04 0.96 1.13 1.20 1.17 0.91 -
P/RPS 0.94 0.92 0.89 0.73 0.75 0.76 0.72 4.54%
P/EPS 27.13 13.42 8.47 5.69 6.46 5.40 3.90 38.14%
EY 3.69 7.45 11.81 17.57 15.48 18.53 25.65 -27.60%
DY 4.90 4.81 6.25 5.31 5.00 4.70 4.40 1.80%
P/NAPS 0.52 0.56 0.53 0.47 0.54 0.59 0.51 0.32%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 24/02/15 11/02/14 19/02/13 29/02/12 18/02/11 23/02/10 -
Price 0.93 1.09 1.04 1.10 1.32 1.22 1.01 -
P/RPS 0.86 0.96 0.96 0.71 0.82 0.80 0.80 1.21%
P/EPS 24.73 14.06 9.17 5.54 7.11 5.63 4.33 33.67%
EY 4.04 7.11 10.90 18.05 14.07 17.77 23.11 -25.21%
DY 5.38 4.59 5.77 5.45 4.55 4.51 3.96 5.23%
P/NAPS 0.47 0.58 0.57 0.46 0.59 0.62 0.56 -2.87%

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