[GUH] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.99%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 265,900 307,040 247,616 281,848 315,108 280,860 212,668 3.79%
PBT 25,076 32,128 31,132 38,520 47,308 58,656 18,836 4.88%
Tax -5,780 -5,476 -6,356 -5,740 -9,248 -7,992 -1,476 25.53%
NP 19,296 26,652 24,776 32,780 38,060 50,664 17,360 1.77%
-
NP to SH 19,300 26,652 24,640 32,780 38,060 50,664 17,360 1.78%
-
Tax Rate 23.05% 17.04% 20.42% 14.90% 19.55% 13.63% 7.84% -
Total Cost 246,604 280,388 222,840 249,068 277,048 230,196 195,308 3.96%
-
Net Worth 506,229 490,396 432,435 422,787 396,458 375,514 348,104 6.43%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 506,229 490,396 432,435 422,787 396,458 375,514 348,104 6.43%
NOSH 263,661 266,520 176,504 186,249 198,229 202,980 226,041 2.59%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.26% 8.68% 10.01% 11.63% 12.08% 18.04% 8.16% -
ROE 3.81% 5.43% 5.70% 7.75% 9.60% 13.49% 4.99% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 100.85 115.20 140.29 151.33 158.96 138.37 94.08 1.16%
EPS 7.32 10.00 13.96 17.60 19.20 24.96 7.68 -0.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.84 2.45 2.27 2.00 1.85 1.54 3.74%
Adjusted Per Share Value based on latest NOSH - 186,249
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 94.04 108.59 87.57 99.68 111.44 99.33 75.21 3.79%
EPS 6.83 9.43 8.71 11.59 13.46 17.92 6.14 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7903 1.7343 1.5294 1.4952 1.4021 1.3281 1.2311 6.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.07 1.20 1.11 1.32 1.17 1.20 0.44 -
P/RPS 1.06 1.04 0.79 0.87 0.74 0.87 0.47 14.50%
P/EPS 14.62 12.00 7.95 7.50 6.09 4.81 5.73 16.88%
EY 6.84 8.33 12.58 13.33 16.41 20.80 17.45 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.45 0.58 0.59 0.65 0.29 11.58%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 19/05/14 21/05/13 28/05/12 24/05/11 19/05/10 27/05/09 -
Price 1.04 1.39 1.30 1.25 1.28 1.16 0.51 -
P/RPS 1.03 1.21 0.93 0.83 0.81 0.84 0.54 11.35%
P/EPS 14.21 13.90 9.31 7.10 6.67 4.65 6.64 13.51%
EY 7.04 7.19 10.74 14.08 15.00 21.52 15.06 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.53 0.55 0.64 0.63 0.33 8.55%

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