[GUH] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -53.51%
YoY- -31.45%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 73,113 70,926 75,910 69,353 83,614 80,015 77,663 -1.00%
PBT 5,301 8,433 8,676 7,649 11,369 10,821 15,688 -16.53%
Tax -2,468 -7,149 -2,288 -1,131 -1,861 -1,041 -1,521 8.39%
NP 2,833 1,284 6,388 6,518 9,508 9,780 14,167 -23.51%
-
NP to SH 2,834 1,284 6,211 6,518 9,508 9,780 14,167 -23.51%
-
Tax Rate 46.56% 84.77% 26.37% 14.79% 16.37% 9.62% 9.70% -
Total Cost 70,280 69,642 69,522 62,835 74,106 70,235 63,496 1.70%
-
Net Worth 529,719 474,293 448,180 422,496 402,556 383,925 359,929 6.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 529,719 474,293 448,180 422,496 402,556 383,925 359,929 6.64%
NOSH 264,859 262,040 176,448 180,554 191,693 202,066 209,261 4.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.87% 1.81% 8.42% 9.40% 11.37% 12.22% 18.24% -
ROE 0.54% 0.27% 1.39% 1.54% 2.36% 2.55% 3.94% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.60 27.07 43.02 38.41 43.62 39.60 37.11 -4.81%
EPS 1.07 0.49 3.52 3.61 4.96 4.84 6.77 -26.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.81 2.54 2.34 2.10 1.90 1.72 2.54%
Adjusted Per Share Value based on latest NOSH - 180,554
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 25.86 25.08 26.85 24.53 29.57 28.30 27.47 -1.00%
EPS 1.00 0.45 2.20 2.31 3.36 3.46 5.01 -23.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8734 1.6774 1.585 1.4942 1.4237 1.3578 1.2729 6.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.935 1.33 1.56 1.33 1.04 1.16 0.88 -
P/RPS 3.39 4.91 3.63 3.46 2.38 2.93 2.37 6.14%
P/EPS 87.38 271.43 44.32 36.84 20.97 23.97 13.00 37.35%
EY 1.14 0.37 2.26 2.71 4.77 4.17 7.69 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.73 0.61 0.57 0.50 0.61 0.51 -1.35%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 18/11/14 26/11/13 28/11/12 15/11/11 29/11/10 11/11/09 -
Price 1.05 1.19 1.04 1.23 1.19 1.16 0.83 -
P/RPS 3.80 4.40 2.42 3.20 2.73 2.93 2.24 9.20%
P/EPS 98.13 242.86 29.55 34.07 23.99 23.97 12.26 41.41%
EY 1.02 0.41 3.38 2.93 4.17 4.17 8.16 -29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.41 0.53 0.57 0.61 0.48 1.66%

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