[GUH] YoY TTM 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- -13.36%

YoY- -28.28%

Quarter Report

GUH Quarterly Report 2Q13.xls.pdf

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	304,394	288,536	294,134	272,988	304,793	311,087	298,074	0.34%
YoY %	5.50%	-1.90%	7.75%	-10.43%	-2.02%	4.37%	-	-
Horiz. %	102.12%	96.80%	98.68%	91.58%	102.25%	104.37%	100.00%	-
PBT	16,035	31,438	32,950	39,414	49,547	45,873	54,185	-18.35%
YoY %	-48.99%	-4.59%	-16.40%	-20.45%	8.01%	-15.34%	-	-
Horiz. %	29.59%	58.02%	60.81%	72.74%	91.44%	84.66%	100.00%	-
Tax	-7,668	-12,945	-7,006	-9,518	-8,380	-7,480	-4,796	8.12%
YoY %	40.76%	-84.77%	26.39%	-13.58%	-12.03%	-55.96%	-	-
Horiz. %	159.88%	269.91%	146.08%	198.46%	174.73%	155.96%	100.00%	-
NP	8,367	18,493	25,944	29,896	41,167	38,393	49,389	-25.59%
YoY %	-54.76%	-28.72%	-13.22%	-27.38%	7.23%	-22.26%	-	-
Horiz. %	16.94%	37.44%	52.53%	60.53%	83.35%	77.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,370	18,494	25,622	29,523	41,167	38,393	49,389	-25.58%
YoY %	-54.74%	-27.82%	-13.21%	-28.28%	7.23%	-22.26%	-	-
Horiz. %	16.95%	37.45%	51.88%	59.78%	83.35%	77.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.82%	41.18%	21.26%	24.15%	16.91%	16.31%	8.85%	-
YoY %	16.12%	93.70%	-11.97%	42.81%	3.68%	84.29%	-	-
Horiz. %	540.34%	465.31%	240.23%	272.88%	191.07%	184.29%	100.00%	-
Total Cost	296,027	270,043	268,190	243,092	263,626	272,694	248,685	2.94%
YoY %	9.62%	0.69%	10.32%	-7.79%	-3.33%	9.65%	-	-
Horiz. %	119.04%	108.59%	107.84%	97.75%	106.01%	109.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,445	515,757	486,225	447,740	434,053	407,146	385,439	4.82%
YoY %	-0.84%	6.07%	8.60%	3.15%	6.61%	5.63%	-	-
Horiz. %	132.69%	133.81%	126.15%	116.16%	112.61%	105.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	9,227	13,224	13,212	10,576	11,082	11,858	11,157	-3.11%
YoY %	-30.23%	0.09%	24.92%	-4.57%	-6.54%	6.28%	-	-
Horiz. %	82.70%	118.53%	118.42%	94.79%	99.33%	106.28%	100.00%	-
Div Payout %	110.24%	71.51%	51.57%	35.82%	26.92%	30.89%	22.59%	-
YoY %	54.16%	38.67%	43.97%	33.06%	-12.85%	36.74%	-	-
Horiz. %	488.00%	316.56%	228.29%	158.57%	119.17%	136.74%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	511,445	515,757	486,225	447,740	434,053	407,146	385,439	4.82%
YoY %	-0.84%	6.07%	8.60%	3.15%	6.61%	5.63%	-	-
Horiz. %	132.69%	133.81%	126.15%	116.16%	112.61%	105.63%	100.00%	-
NOSH	263,631	264,491	264,252	176,275	184,703	197,643	202,863	4.45%
YoY %	-0.33%	0.09%	49.91%	-4.56%	-6.55%	-2.57%	-	-
Horiz. %	129.96%	130.38%	130.26%	86.89%	91.05%	97.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	2.75%	6.41%	8.82%	10.95%	13.51%	12.34%	16.57%	-
YoY %	-57.10%	-27.32%	-19.45%	-18.95%	9.48%	-25.53%	-	-
Horiz. %	16.60%	38.68%	53.23%	66.08%	81.53%	74.47%	100.00%	-
ROE	1.64%	3.59%	5.27%	6.59%	9.48%	9.43%	12.81%	-
YoY %	-54.32%	-31.88%	-20.03%	-30.49%	0.53%	-26.39%	-	-
Horiz. %	12.80%	28.02%	41.14%	51.44%	74.00%	73.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	115.46	109.09	111.31	154.86	165.02	157.40	146.93	-3.93%
YoY %	5.84%	-1.99%	-28.12%	-6.16%	4.84%	7.13%	-	-
Horiz. %	78.58%	74.25%	75.76%	105.40%	112.31%	107.13%	100.00%	-
EPS	3.17	6.99	9.70	16.75	22.29	19.43	24.35	-28.78%
YoY %	-54.65%	-27.94%	-42.09%	-24.85%	14.72%	-20.21%	-	-
Horiz. %	13.02%	28.71%	39.84%	68.79%	91.54%	79.79%	100.00%	-
DPS	3.50	5.00	5.00	6.00	6.00	6.00	5.50	-7.24%
YoY %	-30.00%	0.00%	-16.67%	0.00%	0.00%	9.09%	-	-
Horiz. %	63.64%	90.91%	90.91%	109.09%	109.09%	109.09%	100.00%	-
NAPS	1.94	1.95	1.84	2.54	2.35	2.06	1.90	0.34%
YoY %	-0.51%	5.98%	-27.56%	8.09%	14.08%	8.42%	-	-
Horiz. %	102.11%	102.63%	96.84%	133.68%	123.68%	108.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 176,275
RPS	107.65	102.04	104.02	96.55	107.79	110.02	105.42	0.34%
YoY %	5.50%	-1.90%	7.74%	-10.43%	-2.03%	4.36%	-	-
Horiz. %	102.12%	96.79%	98.67%	91.59%	102.25%	104.36%	100.00%	-
EPS	2.96	6.54	9.06	10.44	14.56	13.58	17.47	-25.59%
YoY %	-54.74%	-27.81%	-13.22%	-28.30%	7.22%	-22.27%	-	-
Horiz. %	16.94%	37.44%	51.86%	59.76%	83.34%	77.73%	100.00%	-
DPS	3.26	4.68	4.67	3.74	3.92	4.19	3.95	-3.14%
YoY %	-30.34%	0.21%	24.87%	-4.59%	-6.44%	6.08%	-	-
Horiz. %	82.53%	118.48%	118.23%	94.68%	99.24%	106.08%	100.00%	-
NAPS	1.8088	1.824	1.7196	1.5835	1.5351	1.4399	1.3632	4.82%
YoY %	-0.83%	6.07%	8.59%	3.15%	6.61%	5.63%	-	-
Horiz. %	132.69%	133.80%	126.14%	116.16%	112.61%	105.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.71	0.91	1.26	0.81	0.79	0.75	0.75	-0.90%
YoY %	-21.98%	-27.78%	55.56%	2.53%	5.33%	0.00%	-	-
Horiz. %	94.67%	121.33%	168.00%	108.00%	105.33%	100.00%	100.00%	-
P/EPS	25.83	14.16	14.44	7.52	5.88	6.07	4.52	33.67%
YoY %	82.42%	-1.94%	92.02%	27.89%	-3.13%	34.29%	-	-
Horiz. %	571.46%	313.27%	319.47%	166.37%	130.09%	134.29%	100.00%	-
EY	3.87	7.06	6.93	13.29	17.01	16.46	22.13	-25.19%
YoY %	-45.18%	1.88%	-47.86%	-21.87%	3.34%	-25.62%	-	-
Horiz. %	17.49%	31.90%	31.31%	60.05%	76.86%	74.38%	100.00%	-
DY	4.27	5.05	3.57	4.76	4.58	5.08	5.00	-2.59%
YoY %	-15.45%	41.46%	-25.00%	3.93%	-9.84%	1.60%	-	-
Horiz. %	85.40%	101.00%	71.40%	95.20%	91.60%	101.60%	100.00%	-
P/NAPS	0.42	0.51	0.76	0.50	0.56	0.57	0.58	-5.23%
YoY %	-17.65%	-32.89%	52.00%	-10.71%	-1.75%	-1.72%	-	-
Horiz. %	72.41%	87.93%	131.03%	86.21%	96.55%	98.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
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	0.72	0.86	1.40	0.94	0.84	0.78	0.78	-1.32%
YoY %	-16.28%	-38.57%	48.94%	11.90%	7.69%	0.00%	-	-
Horiz. %	92.31%	110.26%	179.49%	120.51%	107.69%	100.00%	100.00%	-
P/EPS	26.14	13.44	16.09	8.66	6.24	6.28	4.72	32.97%
YoY %	94.49%	-16.47%	85.80%	38.78%	-0.64%	33.05%	-	-
Horiz. %	553.81%	284.75%	340.89%	183.47%	132.20%	133.05%	100.00%	-
EY	3.83	7.44	6.22	11.55	16.03	15.92	21.17	-24.77%
YoY %	-48.52%	19.61%	-46.15%	-27.95%	0.69%	-24.80%	-	-
Horiz. %	18.09%	35.14%	29.38%	54.56%	75.72%	75.20%	100.00%	-
DY	4.22	5.32	3.21	4.14	4.32	4.92	4.78	-2.05%
YoY %	-20.68%	65.73%	-22.46%	-4.17%	-12.20%	2.93%	-	-
Horiz. %	88.28%	111.30%	67.15%	86.61%	90.38%	102.93%	100.00%	-
P/NAPS	0.43	0.48	0.85	0.57	0.59	0.59	0.61	-5.65%
YoY %	-10.42%	-43.53%	49.12%	-3.39%	0.00%	-3.28%	-	-
Horiz. %	70.49%	78.69%	139.34%	93.44%	96.72%	96.72%	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