[GUH] YoY TTM 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- -7.26%

YoY- 0.15%

Quarter Report

GUH Quarterly Report - Q312.pdf

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	290,723	289,150	279,545	290,532	314,686	300,426	265,888	1.49%
YoY %	0.54%	3.44%	-3.78%	-7.68%	4.75%	12.99%	-	-
Horiz. %	109.34%	108.75%	105.14%	109.27%	118.35%	112.99%	100.00%	-
PBT	28,306	32,707	40,441	45,827	46,421	49,318	45,075	-7.45%
YoY %	-13.46%	-19.12%	-11.75%	-1.28%	-5.87%	9.41%	-	-
Horiz. %	62.80%	72.56%	89.72%	101.67%	102.99%	109.41%	100.00%	-
Tax	-8,264	-11,867	-10,675	-7,650	-8,300	-4,316	-3,317	16.42%
YoY %	30.36%	-11.17%	-39.54%	7.83%	-92.31%	-30.12%	-	-
Horiz. %	249.14%	357.76%	321.83%	230.63%	250.23%	130.12%	100.00%	-
NP	20,042	20,840	29,766	38,177	38,121	45,002	41,758	-11.51%
YoY %	-3.83%	-29.99%	-22.03%	0.15%	-15.29%	7.77%	-	-
Horiz. %	48.00%	49.91%	71.28%	91.42%	91.29%	107.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,044	20,695	29,216	38,177	38,121	45,002	41,758	-11.50%
YoY %	-3.15%	-29.17%	-23.47%	0.15%	-15.29%	7.77%	-	-
Horiz. %	48.00%	49.56%	69.97%	91.42%	91.29%	107.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.20%	36.28%	26.40%	16.69%	17.88%	8.75%	7.36%	-
YoY %	-19.51%	37.42%	58.18%	-6.66%	104.34%	18.89%	-	-
Horiz. %	396.74%	492.93%	358.70%	226.77%	242.93%	118.89%	100.00%	-
Total Cost	270,681	268,310	249,779	252,355	276,565	255,424	224,130	3.19%
YoY %	0.88%	7.42%	-1.02%	-8.75%	8.28%	13.96%	-	-
Horiz. %	120.77%	119.71%	111.44%	112.59%	123.39%	113.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	529,719	474,293	448,180	422,496	402,556	383,925	359,929	6.64%
YoY %	11.69%	5.83%	6.08%	4.95%	4.85%	6.67%	-	-
Horiz. %	147.17%	131.77%	124.52%	117.38%	111.84%	106.67%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	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 %	65.98%	63.84%	36.20%	29.03%	31.11%	24.79%	21.60%	-
YoY %	3.35%	76.35%	24.70%	-6.69%	25.49%	14.77%	-	-
Horiz. %	305.46%	295.56%	167.59%	134.40%	144.03%	114.77%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	529,719	474,293	448,180	422,496	402,556	383,925	359,929	6.64%
YoY %	11.69%	5.83%	6.08%	4.95%	4.85%	6.67%	-	-
Horiz. %	147.17%	131.77%	124.52%	117.38%	111.84%	106.67%	100.00%	-
NOSH	264,859	262,040	176,448	180,554	191,693	202,066	209,261	4.00%
YoY %	1.08%	48.51%	-2.27%	-5.81%	-5.13%	-3.44%	-	-
Horiz. %	126.57%	125.22%	84.32%	86.28%	91.60%	96.56%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	6.89%	7.21%	10.65%	13.14%	12.11%	14.98%	15.71%	-
YoY %	-4.44%	-32.30%	-18.95%	8.51%	-19.16%	-4.65%	-	-
Horiz. %	43.86%	45.89%	67.79%	83.64%	77.08%	95.35%	100.00%	-
ROE	3.78%	4.36%	6.52%	9.04%	9.47%	11.72%	11.60%	-
YoY %	-13.30%	-33.13%	-27.88%	-4.54%	-19.20%	1.03%	-	-
Horiz. %	32.59%	37.59%	56.21%	77.93%	81.64%	101.03%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	109.76	110.35	158.43	160.91	164.16	148.68	127.06	-2.40%
YoY %	-0.53%	-30.35%	-1.54%	-1.98%	10.41%	17.02%	-	-
Horiz. %	86.38%	86.85%	124.69%	126.64%	129.20%	117.02%	100.00%	-
EPS	7.57	7.90	16.56	21.14	19.89	22.27	19.95	-14.90%
YoY %	-4.18%	-52.29%	-21.67%	6.28%	-10.69%	11.63%	-	-
Horiz. %	37.94%	39.60%	83.01%	105.96%	99.70%	111.63%	100.00%	-
DPS	5.00	5.00	6.00	6.14	6.19	5.50	4.31	2.50%
YoY %	0.00%	-16.67%	-2.28%	-0.81%	12.55%	27.61%	-	-
Horiz. %	116.01%	116.01%	139.21%	142.46%	143.62%	127.61%	100.00%	-
NAPS	2.00	1.81	2.54	2.34	2.10	1.90	1.72	2.54%
YoY %	10.50%	-28.74%	8.55%	11.43%	10.53%	10.47%	-	-
Horiz. %	116.28%	105.23%	147.67%	136.05%	122.09%	110.47%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 180,554
RPS	103.07	102.51	99.11	103.00	111.56	106.51	94.26	1.49%
YoY %	0.55%	3.43%	-3.78%	-7.67%	4.74%	13.00%	-	-
Horiz. %	109.35%	108.75%	105.15%	109.27%	118.35%	113.00%	100.00%	-
EPS	7.11	7.34	10.36	13.53	13.51	15.95	14.80	-11.49%
YoY %	-3.13%	-29.15%	-23.43%	0.15%	-15.30%	7.77%	-	-
Horiz. %	48.04%	49.59%	70.00%	91.42%	91.28%	107.77%	100.00%	-
DPS	4.69	4.68	3.75	3.93	4.20	3.96	3.20	6.57%
YoY %	0.21%	24.80%	-4.58%	-6.43%	6.06%	23.75%	-	-
Horiz. %	146.56%	146.25%	117.19%	122.81%	131.25%	123.75%	100.00%	-
NAPS	1.878	1.6815	1.5889	1.4979	1.4272	1.3611	1.276	6.65%
YoY %	11.69%	5.83%	6.08%	4.95%	4.86%	6.67%	-	-
Horiz. %	147.18%	131.78%	124.52%	117.39%	111.85%	106.67%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
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	0.85	1.21	0.98	0.83	0.63	0.78	0.69	3.53%
YoY %	-29.75%	23.47%	18.07%	31.75%	-19.23%	13.04%	-	-
Horiz. %	123.19%	175.36%	142.03%	120.29%	91.30%	113.04%	100.00%	-
P/EPS	12.36	16.84	9.42	6.29	5.23	5.21	4.41	18.73%
YoY %	-26.60%	78.77%	49.76%	20.27%	0.38%	18.14%	-	-
Horiz. %	280.27%	381.86%	213.61%	142.63%	118.59%	118.14%	100.00%	-
EY	8.09	5.94	10.61	15.90	19.12	19.20	22.68	-15.77%
YoY %	36.20%	-44.02%	-33.27%	-16.84%	-0.42%	-15.34%	-	-
Horiz. %	35.67%	26.19%	46.78%	70.11%	84.30%	84.66%	100.00%	-
DY	5.35	3.76	3.85	4.61	5.95	4.74	4.90	1.47%
YoY %	42.29%	-2.34%	-16.49%	-22.52%	25.53%	-3.27%	-	-
Horiz. %	109.18%	76.73%	78.57%	94.08%	121.43%	96.73%	100.00%	-
P/NAPS	0.47	0.73	0.61	0.57	0.50	0.61	0.51	-1.35%
YoY %	-35.62%	19.67%	7.02%	14.00%	-18.03%	19.61%	-	-
Horiz. %	92.16%	143.14%	119.61%	111.76%	98.04%	119.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
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	0.96	1.08	0.66	0.76	0.72	0.78	0.65	6.71%
YoY %	-11.11%	63.64%	-13.16%	5.56%	-7.69%	20.00%	-	-
Horiz. %	147.69%	166.15%	101.54%	116.92%	110.77%	120.00%	100.00%	-
P/EPS	13.87	15.07	6.28	5.82	5.98	5.21	4.16	22.21%
YoY %	-7.96%	139.97%	7.90%	-2.68%	14.78%	25.24%	-	-
Horiz. %	333.41%	362.26%	150.96%	139.90%	143.75%	125.24%	100.00%	-
EY	7.21	6.64	15.92	17.19	16.71	19.20	24.04	-18.17%
YoY %	8.58%	-58.29%	-7.39%	2.87%	-12.97%	-20.13%	-	-
Horiz. %	29.99%	27.62%	66.22%	71.51%	69.51%	79.87%	100.00%	-
DY	4.76	4.20	5.77	4.99	5.20	4.74	5.19	-1.43%
YoY %	13.33%	-27.21%	15.63%	-4.04%	9.70%	-8.67%	-	-
Horiz. %	91.71%	80.92%	111.18%	96.15%	100.19%	91.33%	100.00%	-
P/NAPS	0.53	0.66	0.41	0.53	0.57	0.61	0.48	1.66%
YoY %	-19.70%	60.98%	-22.64%	-7.02%	-6.56%	27.08%	-	-
Horiz. %	110.42%	137.50%	85.42%	110.42%	118.75%	127.08%	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