[GUH] YoY 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- 53.67%
YoY- -32.48%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 82,834 70,743 71,301 78,592 77,432 75,604 82,351 0.09%
PBT 6,753 5,891 6,327 12,232 17,868 10,047 11,235 -8.12%
Tax -1,747 -1,474 -1,729 -2,526 -3,849 -2,497 -1,457 3.06%
NP 5,006 4,417 4,598 9,706 14,019 7,550 9,778 -10.54%
-
NP to SH 5,009 4,417 4,598 9,466 14,019 7,550 9,778 -10.54%
-
Tax Rate 25.87% 25.02% 27.33% 20.65% 21.54% 24.85% 12.97% -
Total Cost 77,828 66,326 66,703 68,886 63,413 68,054 72,573 1.17%
-
Net Worth 511,445 515,757 486,225 447,740 434,053 407,146 385,439 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 9,227 13,224 13,212 10,576 11,082 11,858 11,157 -3.11%
Div Payout % 184.21% 299.40% 287.36% 111.73% 79.05% 157.07% 114.11% -
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 511,445 515,757 486,225 447,740 434,053 407,146 385,439 4.82%
NOSH 263,631 264,491 264,252 176,275 184,703 197,643 202,863 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 6.04% 6.24% 6.45% 12.35% 18.10% 9.99% 11.87% -
ROE 0.98% 0.86% 0.95% 2.11% 3.23% 1.85% 2.54% -
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 31.42 26.75 26.98 44.58 41.92 38.25 40.59 -4.17%
EPS 1.90 1.67 1.74 5.37 7.59 3.82 4.82 -14.35%
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 29.30 25.02 25.22 27.79 27.38 26.74 29.12 0.10%
EPS 1.77 1.56 1.63 3.35 4.96 2.67 3.46 -10.56%
DPS 3.26 4.68 4.67 3.74 3.92 4.19 3.95 -3.14%
NAPS 1.8088 1.824 1.7196 1.5835 1.5351 1.4399 1.3632 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 2.61 3.70 5.19 2.83 3.12 3.08 2.71 -0.62%
P/EPS 43.16 59.28 80.46 23.46 17.26 30.89 22.82 11.19%
EY 2.32 1.69 1.24 4.26 5.79 3.24 4.38 -10.04%
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 2.64 3.51 5.78 3.25 3.32 3.19 2.83 -1.15%
P/EPS 43.68 56.29 89.66 27.00 18.31 31.94 23.86 10.59%
EY 2.29 1.78 1.12 3.70 5.46 3.13 4.19 -9.57%
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