[GUH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 39.75%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 234,487 210,331 218,987 216,406 217,247 237,995 232,581 0.13%
PBT 14,914 17,461 22,792 28,691 35,147 33,243 36,720 -13.93%
Tax -3,016 -5,387 -10,247 -6,403 -6,415 -6,670 -4,496 -6.43%
NP 11,898 12,074 12,545 22,288 28,732 26,573 32,224 -15.28%
-
NP to SH 11,900 12,076 12,545 21,837 28,732 26,573 32,224 -15.28%
-
Tax Rate 20.22% 30.85% 44.96% 22.32% 18.25% 20.06% 12.24% -
Total Cost 222,589 198,257 206,442 194,118 188,515 211,422 200,357 1.76%
-
Net Worth 511,824 528,490 480,051 447,667 429,877 411,528 385,066 4.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,233 13,212 13,261 10,574 11,022 11,757 11,146 -3.08%
Div Payout % 77.60% 109.41% 105.71% 48.43% 38.36% 44.25% 34.59% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 511,824 528,490 480,051 447,667 429,877 411,528 385,066 4.85%
NOSH 277,904 264,245 265,221 176,246 183,708 195,966 202,666 5.39%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.07% 5.74% 5.73% 10.30% 13.23% 11.17% 13.85% -
ROE 2.33% 2.29% 2.61% 4.88% 6.68% 6.46% 8.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 88.88 79.60 82.57 122.79 118.26 121.45 114.76 -4.16%
EPS 4.51 4.57 4.73 12.39 15.64 13.56 15.90 -18.92%
DPS 3.50 5.00 5.00 6.00 6.00 6.00 5.50 -7.24%
NAPS 1.94 2.00 1.81 2.54 2.34 2.10 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 176,448
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 83.13 74.57 77.64 76.72 77.02 84.38 82.46 0.13%
EPS 4.22 4.28 4.45 7.74 10.19 9.42 11.42 -15.27%
DPS 3.27 4.68 4.70 3.75 3.91 4.17 3.95 -3.09%
NAPS 1.8145 1.8736 1.7019 1.5871 1.524 1.459 1.3652 4.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.935 1.33 1.56 1.33 1.04 1.16 -
P/RPS 0.93 1.17 1.61 1.27 1.12 0.86 1.01 -1.36%
P/EPS 18.40 20.46 28.12 12.59 8.50 7.67 7.30 16.64%
EY 5.43 4.89 3.56 7.94 11.76 13.04 13.71 -14.29%
DY 4.22 5.35 3.76 3.85 4.51 5.77 4.74 -1.91%
P/NAPS 0.43 0.47 0.73 0.61 0.57 0.50 0.61 -5.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 18/11/14 26/11/13 28/11/12 15/11/11 29/11/10 -
Price 0.855 1.05 1.19 1.04 1.23 1.19 1.16 -
P/RPS 0.96 1.32 1.44 0.85 1.04 0.98 1.01 -0.84%
P/EPS 18.96 22.98 25.16 8.39 7.86 8.78 7.30 17.22%
EY 5.28 4.35 3.97 11.91 12.72 11.39 13.71 -14.69%
DY 4.09 4.76 4.20 5.77 4.88 5.04 4.74 -2.42%
P/NAPS 0.44 0.53 0.66 0.41 0.53 0.57 0.61 -5.29%

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