[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
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 304,394 288,536 294,134 272,988 304,793 311,087 298,074 0.34%
PBT 16,035 31,438 32,950 39,414 49,547 45,873 54,185 -18.35%
Tax -7,668 -12,945 -7,006 -9,518 -8,380 -7,480 -4,796 8.12%
NP 8,367 18,493 25,944 29,896 41,167 38,393 49,389 -25.59%
-
NP to SH 8,370 18,494 25,622 29,523 41,167 38,393 49,389 -25.58%
-
Tax Rate 47.82% 41.18% 21.26% 24.15% 16.91% 16.31% 8.85% -
Total Cost 296,027 270,043 268,190 243,092 263,626 272,694 248,685 2.94%
-
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 % 110.24% 71.51% 51.57% 35.82% 26.92% 30.89% 22.59% -
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 2.75% 6.41% 8.82% 10.95% 13.51% 12.34% 16.57% -
ROE 1.64% 3.59% 5.27% 6.59% 9.48% 9.43% 12.81% -
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 115.46 109.09 111.31 154.86 165.02 157.40 146.93 -3.93%
EPS 3.17 6.99 9.70 16.75 22.29 19.43 24.35 -28.78%
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 107.92 102.29 104.28 96.78 108.06 110.29 105.67 0.35%
EPS 2.97 6.56 9.08 10.47 14.59 13.61 17.51 -25.57%
DPS 3.27 4.69 4.68 3.75 3.93 4.20 3.96 -3.13%
NAPS 1.8132 1.8285 1.7238 1.5873 1.5388 1.4434 1.3665 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 0.71 0.91 1.26 0.81 0.79 0.75 0.75 -0.90%
P/EPS 25.83 14.16 14.44 7.52 5.88 6.07 4.52 33.67%
EY 3.87 7.06 6.93 13.29 17.01 16.46 22.13 -25.19%
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 0.72 0.86 1.40 0.94 0.84 0.78 0.78 -1.32%
P/EPS 26.14 13.44 16.09 8.66 6.24 6.28 4.72 32.97%
EY 3.83 7.44 6.22 11.55 16.03 15.92 21.17 -24.77%
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