[GUH] YoY TTM 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- 18.64%

YoY- 7.23%

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
TTM Result
Revenue	288,536	294,134	272,988	304,793	311,087	298,074	286,572	0.11%
YoY %	-1.90%	7.75%	-10.43%	-2.02%	4.37%	4.01%	-	-
Horiz. %	100.69%	102.64%	95.26%	106.36%	108.55%	104.01%	100.00%	-
PBT	31,438	32,950	39,414	49,547	45,873	54,185	54,941	-8.88%
YoY %	-4.59%	-16.40%	-20.45%	8.01%	-15.34%	-1.38%	-	-
Horiz. %	57.22%	59.97%	71.74%	90.18%	83.50%	98.62%	100.00%	-
Tax	-12,945	-7,006	-9,518	-8,380	-7,480	-4,796	-7,633	9.19%
YoY %	-84.77%	26.39%	-13.58%	-12.03%	-55.96%	37.17%	-	-
Horiz. %	169.59%	91.79%	124.70%	109.79%	98.00%	62.83%	100.00%	-
NP	18,493	25,944	29,896	41,167	38,393	49,389	47,308	-14.48%
YoY %	-28.72%	-13.22%	-27.38%	7.23%	-22.26%	4.40%	-	-
Horiz. %	39.09%	54.84%	63.19%	87.02%	81.16%	104.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,494	25,622	29,523	41,167	38,393	49,389	47,308	-14.48%
YoY %	-27.82%	-13.21%	-28.28%	7.23%	-22.26%	4.40%	-	-
Horiz. %	39.09%	54.16%	62.41%	87.02%	81.16%	104.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.18%	21.26%	24.15%	16.91%	16.31%	8.85%	13.89%	-
YoY %	93.70%	-11.97%	42.81%	3.68%	84.29%	-36.29%	-	-
Horiz. %	296.47%	153.06%	173.87%	121.74%	117.42%	63.71%	100.00%	-
Total Cost	270,043	268,190	243,092	263,626	272,694	248,685	239,264	2.03%
YoY %	0.69%	10.32%	-7.79%	-3.33%	9.65%	3.94%	-	-
Horiz. %	112.86%	112.09%	101.60%	110.18%	113.97%	103.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	515,757	486,225	447,740	434,053	407,146	385,439	365,255	5.91%
YoY %	6.07%	8.60%	3.15%	6.61%	5.63%	5.53%	-	-
Horiz. %	141.20%	133.12%	122.58%	118.84%	111.47%	105.53%	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	13,224	13,212	10,576	11,082	11,858	11,157	9,018	6.58%
YoY %	0.09%	24.92%	-4.57%	-6.54%	6.28%	23.72%	-	-
Horiz. %	146.64%	146.51%	117.28%	122.89%	131.49%	123.72%	100.00%	-
Div Payout %	71.51%	51.57%	35.82%	26.92%	30.89%	22.59%	19.06%	-
YoY %	38.67%	43.97%	33.06%	-12.85%	36.74%	18.52%	-	-
Horiz. %	375.18%	270.57%	187.93%	141.24%	162.07%	118.52%	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	515,757	486,225	447,740	434,053	407,146	385,439	365,255	5.91%
YoY %	6.07%	8.60%	3.15%	6.61%	5.63%	5.53%	-	-
Horiz. %	141.20%	133.12%	122.58%	118.84%	111.47%	105.53%	100.00%	-
NOSH	264,491	264,252	176,275	184,703	197,643	202,863	225,466	2.69%
YoY %	0.09%	49.91%	-4.56%	-6.55%	-2.57%	-10.03%	-	-
Horiz. %	117.31%	117.20%	78.18%	81.92%	87.66%	89.97%	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	6.41%	8.82%	10.95%	13.51%	12.34%	16.57%	16.51%	-
YoY %	-27.32%	-19.45%	-18.95%	9.48%	-25.53%	0.36%	-	-
Horiz. %	38.82%	53.42%	66.32%	81.83%	74.74%	100.36%	100.00%	-
ROE	3.59%	5.27%	6.59%	9.48%	9.43%	12.81%	12.95%	-
YoY %	-31.88%	-20.03%	-30.49%	0.53%	-26.39%	-1.08%	-	-
Horiz. %	27.72%	40.69%	50.89%	73.20%	72.82%	98.92%	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	109.09	111.31	154.86	165.02	157.40	146.93	127.10	-2.51%
YoY %	-1.99%	-28.12%	-6.16%	4.84%	7.13%	15.60%	-	-
Horiz. %	85.83%	87.58%	121.84%	129.83%	123.84%	115.60%	100.00%	-
EPS	6.99	9.70	16.75	22.29	19.43	24.35	20.98	-16.73%
YoY %	-27.94%	-42.09%	-24.85%	14.72%	-20.21%	16.06%	-	-
Horiz. %	33.32%	46.23%	79.84%	106.24%	92.61%	116.06%	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	102.04	104.02	96.55	107.79	110.02	105.42	101.35	0.11%
YoY %	-1.90%	7.74%	-10.43%	-2.03%	4.36%	4.02%	-	-
Horiz. %	100.68%	102.63%	95.26%	106.35%	108.55%	104.02%	100.00%	-
EPS	6.54	9.06	10.44	14.56	13.58	17.47	16.73	-14.48%
YoY %	-27.81%	-13.22%	-28.30%	7.22%	-22.27%	4.42%	-	-
Horiz. %	39.09%	54.15%	62.40%	87.03%	81.17%	104.42%	100.00%	-
DPS	4.68	4.67	3.74	3.92	4.19	3.95	3.19	6.59%
YoY %	0.21%	24.87%	-4.59%	-6.44%	6.08%	23.82%	-	-
Horiz. %	146.71%	146.39%	117.24%	122.88%	131.35%	123.82%	100.00%	-
NAPS	1.824	1.7196	1.5835	1.5351	1.4399	1.3632	1.2918	5.91%
YoY %	6.07%	8.59%	3.15%	6.61%	5.63%	5.53%	-	-
Horiz. %	141.20%	133.12%	122.58%	118.83%	111.46%	105.53%	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	0.91	1.26	0.81	0.79	0.75	0.75	0.49	10.86%
YoY %	-27.78%	55.56%	2.53%	5.33%	0.00%	53.06%	-	-
Horiz. %	185.71%	257.14%	165.31%	161.22%	153.06%	153.06%	100.00%	-
P/EPS	14.16	14.44	7.52	5.88	6.07	4.52	2.95	29.86%
YoY %	-1.94%	92.02%	27.89%	-3.13%	34.29%	53.22%	-	-
Horiz. %	480.00%	489.49%	254.92%	199.32%	205.76%	153.22%	100.00%	-
EY	7.06	6.93	13.29	17.01	16.46	22.13	33.84	-22.97%
YoY %	1.88%	-47.86%	-21.87%	3.34%	-25.62%	-34.60%	-	-
Horiz. %	20.86%	20.48%	39.27%	50.27%	48.64%	65.40%	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	0.86	1.40	0.94	0.84	0.78	0.78	0.78	1.63%
YoY %	-38.57%	48.94%	11.90%	7.69%	0.00%	0.00%	-	-
Horiz. %	110.26%	179.49%	120.51%	107.69%	100.00%	100.00%	100.00%	-
P/EPS	13.44	16.09	8.66	6.24	6.28	4.72	4.72	19.04%
YoY %	-16.47%	85.80%	38.78%	-0.64%	33.05%	0.00%	-	-
Horiz. %	284.75%	340.89%	183.47%	132.20%	133.05%	100.00%	100.00%	-
EY	7.44	6.22	11.55	16.03	15.92	21.17	21.19	-16.00%
YoY %	19.61%	-46.15%	-27.95%	0.69%	-24.80%	-0.09%	-	-
Horiz. %	35.11%	29.35%	54.51%	75.65%	75.13%	99.91%	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