[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
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 288,536 294,134 272,988 304,793 311,087 298,074 286,572 0.11%
PBT 31,438 32,950 39,414 49,547 45,873 54,185 54,941 -8.88%
Tax -12,945 -7,006 -9,518 -8,380 -7,480 -4,796 -7,633 9.19%
NP 18,493 25,944 29,896 41,167 38,393 49,389 47,308 -14.48%
-
NP to SH 18,494 25,622 29,523 41,167 38,393 49,389 47,308 -14.48%
-
Tax Rate 41.18% 21.26% 24.15% 16.91% 16.31% 8.85% 13.89% -
Total Cost 270,043 268,190 243,092 263,626 272,694 248,685 239,264 2.03%
-
Net Worth 515,757 486,225 447,740 434,053 407,146 385,439 365,255 5.91%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,224 13,212 10,576 11,082 11,858 11,157 9,018 6.58%
Div Payout % 71.51% 51.57% 35.82% 26.92% 30.89% 22.59% 19.06% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 515,757 486,225 447,740 434,053 407,146 385,439 365,255 5.91%
NOSH 264,491 264,252 176,275 184,703 197,643 202,863 225,466 2.69%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.41% 8.82% 10.95% 13.51% 12.34% 16.57% 16.51% -
ROE 3.59% 5.27% 6.59% 9.48% 9.43% 12.81% 12.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 109.09 111.31 154.86 165.02 157.40 146.93 127.10 -2.51%
EPS 6.99 9.70 16.75 22.29 19.43 24.35 20.98 -16.73%
DPS 5.00 5.00 6.00 6.00 6.00 5.50 4.00 3.78%
NAPS 1.95 1.84 2.54 2.35 2.06 1.90 1.62 3.13%
Adjusted Per Share Value based on latest NOSH - 184,703
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 102.29 104.28 96.78 108.06 110.29 105.67 101.60 0.11%
EPS 6.56 9.08 10.47 14.59 13.61 17.51 16.77 -14.47%
DPS 4.69 4.68 3.75 3.93 4.20 3.96 3.20 6.57%
NAPS 1.8285 1.7238 1.5873 1.5388 1.4434 1.3665 1.2949 5.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 14.16 14.44 7.52 5.88 6.07 4.52 2.95 29.86%
EY 7.06 6.93 13.29 17.01 16.46 22.13 33.84 -22.97%
DY 5.05 3.57 4.76 4.58 5.08 5.00 6.45 -3.99%
P/NAPS 0.51 0.76 0.50 0.56 0.57 0.58 0.38 5.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
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%
P/EPS 13.44 16.09 8.66 6.24 6.28 4.72 4.72 19.04%
EY 7.44 6.22 11.55 16.03 15.92 21.17 21.19 -16.00%
DY 5.32 3.21 4.14 4.32 4.92 4.78 4.04 4.69%
P/NAPS 0.48 0.85 0.57 0.59 0.59 0.61 0.61 -3.91%

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