[GUH] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 153.67%
YoY- -29.66%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 156,239 137,218 148,061 140,496 147,894 154,381 152,566 0.39%
PBT 9,521 12,160 14,359 20,015 27,498 21,874 25,899 -15.34%
Tax -1,841 -2,919 -3,098 -4,115 -5,284 -4,809 -3,455 -9.95%
NP 7,680 9,241 11,261 15,900 22,214 17,065 22,444 -16.35%
-
NP to SH 7,681 9,242 11,261 15,626 22,214 17,065 22,444 -16.35%
-
Tax Rate 19.34% 24.00% 21.58% 20.56% 19.22% 21.99% 13.34% -
Total Cost 148,559 127,977 136,800 124,596 125,680 137,316 130,122 2.23%
-
Net Worth 512,066 514,911 488,684 447,463 435,750 408,291 385,914 4.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,238 13,202 13,279 10,570 11,125 11,891 11,171 -3.11%
Div Payout % 120.27% 142.86% 117.92% 67.64% 50.08% 69.69% 49.77% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,066 514,911 488,684 447,463 435,750 408,291 385,914 4.82%
NOSH 263,951 264,057 265,589 176,166 185,425 198,199 203,113 4.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.92% 6.73% 7.61% 11.32% 15.02% 11.05% 14.71% -
ROE 1.50% 1.79% 2.30% 3.49% 5.10% 4.18% 5.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.19 51.97 55.75 79.75 79.76 77.89 75.11 -3.88%
EPS 2.91 3.50 4.24 8.87 11.98 8.61 11.05 -19.92%
DPS 3.50 5.00 5.00 6.00 6.00 6.00 5.50 -7.24%
NAPS 1.94 1.95 1.84 2.54 2.35 2.06 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 176,275
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.26 48.53 52.36 49.69 52.30 54.60 53.96 0.39%
EPS 2.72 3.27 3.98 5.53 7.86 6.04 7.94 -16.33%
DPS 3.27 4.67 4.70 3.74 3.93 4.21 3.95 -3.09%
NAPS 1.811 1.821 1.7283 1.5825 1.5411 1.444 1.3648 4.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.82 0.99 1.40 1.26 1.31 1.18 1.10 -
P/RPS 1.39 1.91 2.51 1.58 1.64 1.51 1.46 -0.81%
P/EPS 28.18 28.29 33.02 14.21 10.93 13.70 9.95 18.92%
EY 3.55 3.54 3.03 7.04 9.15 7.30 10.05 -15.90%
DY 4.27 5.05 3.57 4.76 4.58 5.08 5.00 -2.59%
P/NAPS 0.42 0.51 0.76 0.50 0.56 0.57 0.58 -5.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 18/08/15 18/08/14 19/08/13 13/08/12 15/08/11 16/08/10 -
Price 0.83 0.94 1.56 1.45 1.39 1.22 1.15 -
P/RPS 1.40 1.81 2.80 1.82 1.74 1.57 1.53 -1.46%
P/EPS 28.52 26.86 36.79 16.35 11.60 14.17 10.41 18.27%
EY 3.51 3.72 2.72 6.12 8.62 7.06 9.61 -15.44%
DY 4.22 5.32 3.21 4.14 4.32 4.92 4.78 -2.05%
P/NAPS 0.43 0.48 0.85 0.57 0.59 0.59 0.61 -5.65%

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