[GUH] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

13-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 171.07%

YoY- 30.17%

Quarter Report

GUH Quarterly Results.pdf

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	137,218	148,061	140,496	147,894	154,381	152,566	127,261	1.26%
YoY %	-7.32%	5.38%	-5.00%	-4.20%	1.19%	19.88%	-	-
Horiz. %	107.82%	116.34%	110.40%	116.21%	121.31%	119.88%	100.00%	-
PBT	12,160	14,359	20,015	27,498	21,874	25,899	25,185	-11.42%
YoY %	-15.31%	-28.26%	-27.21%	25.71%	-15.54%	2.84%	-	-
Horiz. %	48.28%	57.01%	79.47%	109.18%	86.85%	102.84%	100.00%	-
Tax	-2,919	-3,098	-4,115	-5,284	-4,809	-3,455	-1,748	8.91%
YoY %	5.78%	24.71%	22.12%	-9.88%	-39.19%	-97.65%	-	-
Horiz. %	166.99%	177.23%	235.41%	302.29%	275.11%	197.65%	100.00%	-
NP	9,241	11,261	15,900	22,214	17,065	22,444	23,437	-14.36%
YoY %	-17.94%	-29.18%	-28.42%	30.17%	-23.97%	-4.24%	-	-
Horiz. %	39.43%	48.05%	67.84%	94.78%	72.81%	95.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,242	11,261	15,626	22,214	17,065	22,444	23,437	-14.36%
YoY %	-17.93%	-27.93%	-29.66%	30.17%	-23.97%	-4.24%	-	-
Horiz. %	39.43%	48.05%	66.67%	94.78%	72.81%	95.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	21.58%	20.56%	19.22%	21.99%	13.34%	6.94%	-
YoY %	11.21%	4.96%	6.97%	-12.60%	64.84%	92.22%	-	-
Horiz. %	345.82%	310.95%	296.25%	276.95%	316.86%	192.22%	100.00%	-
Total Cost	127,977	136,800	124,596	125,680	137,316	130,122	103,824	3.54%
YoY %	-6.45%	9.79%	-0.86%	-8.47%	5.53%	25.33%	-	-
Horiz. %	123.26%	131.76%	120.01%	121.05%	132.26%	125.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	514,911	488,684	447,463	435,750	408,291	385,914	365,427	5.87%
YoY %	5.37%	9.21%	2.69%	6.73%	5.80%	5.61%	-	-
Horiz. %	140.91%	133.73%	122.45%	119.24%	111.73%	105.61%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	13,202	13,279	10,570	11,125	11,891	11,171	9,022	6.54%
YoY %	-0.58%	25.63%	-4.99%	-6.44%	6.45%	23.82%	-	-
Horiz. %	146.33%	147.18%	117.16%	123.31%	131.80%	123.82%	100.00%	-
Div Payout %	142.86%	117.92%	67.64%	50.08%	69.69%	49.77%	38.50%	-
YoY %	21.15%	74.33%	35.06%	-28.14%	40.02%	29.27%	-	-
Horiz. %	371.06%	306.29%	175.69%	130.08%	181.01%	129.27%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	514,911	488,684	447,463	435,750	408,291	385,914	365,427	5.87%
YoY %	5.37%	9.21%	2.69%	6.73%	5.80%	5.61%	-	-
Horiz. %	140.91%	133.73%	122.45%	119.24%	111.73%	105.61%	100.00%	-
NOSH	264,057	265,589	176,166	185,425	198,199	203,113	225,572	2.65%
YoY %	-0.58%	50.76%	-4.99%	-6.45%	-2.42%	-9.96%	-	-
Horiz. %	117.06%	117.74%	78.10%	82.20%	87.87%	90.04%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.73%	7.61%	11.32%	15.02%	11.05%	14.71%	18.42%	-
YoY %	-11.56%	-32.77%	-24.63%	35.93%	-24.88%	-20.14%	-	-
Horiz. %	36.54%	41.31%	61.45%	81.54%	59.99%	79.86%	100.00%	-
ROE	1.79%	2.30%	3.49%	5.10%	4.18%	5.82%	6.41%	-
YoY %	-22.17%	-34.10%	-31.57%	22.01%	-28.18%	-9.20%	-	-
Horiz. %	27.93%	35.88%	54.45%	79.56%	65.21%	90.80%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	51.97	55.75	79.75	79.76	77.89	75.11	56.42	-1.35%
YoY %	-6.78%	-30.09%	-0.01%	2.40%	3.70%	33.13%	-	-
Horiz. %	92.11%	98.81%	141.35%	141.37%	138.05%	133.13%	100.00%	-
EPS	3.50	4.24	8.87	11.98	8.61	11.05	10.39	-16.57%
YoY %	-17.45%	-52.20%	-25.96%	39.14%	-22.08%	6.35%	-	-
Horiz. %	33.69%	40.81%	85.37%	115.30%	82.87%	106.35%	100.00%	-
DPS	5.00	5.00	6.00	6.00	6.00	5.50	4.00	3.78%
YoY %	0.00%	-16.67%	0.00%	0.00%	9.09%	37.50%	-	-
Horiz. %	125.00%	125.00%	150.00%	150.00%	150.00%	137.50%	100.00%	-
NAPS	1.95	1.84	2.54	2.35	2.06	1.90	1.62	3.13%
YoY %	5.98%	-27.56%	8.09%	14.08%	8.42%	17.28%	-	-
Horiz. %	120.37%	113.58%	156.79%	145.06%	127.16%	117.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 184,703
RPS	48.53	52.36	49.69	52.30	54.60	53.96	45.01	1.26%
YoY %	-7.31%	5.37%	-4.99%	-4.21%	1.19%	19.88%	-	-
Horiz. %	107.82%	116.33%	110.40%	116.20%	121.31%	119.88%	100.00%	-
EPS	3.27	3.98	5.53	7.86	6.04	7.94	8.29	-14.35%
YoY %	-17.84%	-28.03%	-29.64%	30.13%	-23.93%	-4.22%	-	-
Horiz. %	39.45%	48.01%	66.71%	94.81%	72.86%	95.78%	100.00%	-
DPS	4.67	4.70	3.74	3.93	4.21	3.95	3.19	6.55%
YoY %	-0.64%	25.67%	-4.83%	-6.65%	6.58%	23.82%	-	-
Horiz. %	146.39%	147.34%	117.24%	123.20%	131.97%	123.82%	100.00%	-
NAPS	1.821	1.7283	1.5825	1.5411	1.444	1.3648	1.2924	5.87%
YoY %	5.36%	9.21%	2.69%	6.72%	5.80%	5.60%	-	-
Horiz. %	140.90%	133.73%	122.45%	119.24%	111.73%	105.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.99	1.40	1.26	1.31	1.18	1.10	0.62	-
P/RPS	1.91	2.51	1.58	1.64	1.51	1.46	1.10	9.62%
YoY %	-23.90%	58.86%	-3.66%	8.61%	3.42%	32.73%	-	-
Horiz. %	173.64%	228.18%	143.64%	149.09%	137.27%	132.73%	100.00%	-
P/EPS	28.29	33.02	14.21	10.93	13.70	9.95	5.97	29.58%
YoY %	-14.32%	132.37%	30.01%	-20.22%	37.69%	66.67%	-	-
Horiz. %	473.87%	553.10%	238.02%	183.08%	229.48%	166.67%	100.00%	-
EY	3.54	3.03	7.04	9.15	7.30	10.05	16.76	-22.81%
YoY %	16.83%	-56.96%	-23.06%	25.34%	-27.36%	-40.04%	-	-
Horiz. %	21.12%	18.08%	42.00%	54.59%	43.56%	59.96%	100.00%	-
DY	5.05	3.57	4.76	4.58	5.08	5.00	6.45	-3.99%
YoY %	41.46%	-25.00%	3.93%	-9.84%	1.60%	-22.48%	-	-
Horiz. %	78.29%	55.35%	73.80%	71.01%	78.76%	77.52%	100.00%	-
P/NAPS	0.51	0.76	0.50	0.56	0.57	0.58	0.38	5.02%
YoY %	-32.89%	52.00%	-10.71%	-1.75%	-1.72%	52.63%	-	-
Horiz. %	134.21%	200.00%	131.58%	147.37%	150.00%	152.63%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	18/08/14	19/08/13	13/08/12	15/08/11	16/08/10	18/08/09	-
Price	0.94	1.56	1.45	1.39	1.22	1.15	0.99	-
P/RPS	1.81	2.80	1.82	1.74	1.57	1.53	1.75	0.56%
YoY %	-35.36%	53.85%	4.60%	10.83%	2.61%	-12.57%	-	-
Horiz. %	103.43%	160.00%	104.00%	99.43%	89.71%	87.43%	100.00%	-
P/EPS	26.86	36.79	16.35	11.60	14.17	10.41	9.53	18.84%
YoY %	-26.99%	125.02%	40.95%	-18.14%	36.12%	9.23%	-	-
Horiz. %	281.85%	386.04%	171.56%	121.72%	148.69%	109.23%	100.00%	-
EY	3.72	2.72	6.12	8.62	7.06	9.61	10.49	-15.86%
YoY %	36.76%	-55.56%	-29.00%	22.10%	-26.53%	-8.39%	-	-
Horiz. %	35.46%	25.93%	58.34%	82.17%	67.30%	91.61%	100.00%	-
DY	5.32	3.21	4.14	4.32	4.92	4.78	4.04	4.69%
YoY %	65.73%	-22.46%	-4.17%	-12.20%	2.93%	18.32%	-	-
Horiz. %	131.68%	79.46%	102.48%	106.93%	121.78%	118.32%	100.00%	-
P/NAPS	0.48	0.85	0.57	0.59	0.59	0.61	0.61	-3.91%
YoY %	-43.53%	49.12%	-3.39%	0.00%	-3.28%	0.00%	-	-
Horiz. %	78.69%	139.34%	93.44%	96.72%	96.72%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos