[GUH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.04%
YoY- -23.47%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 309,529 290,723 289,150 279,545 290,532 314,686 300,426 0.49%
PBT 16,127 28,306 32,707 40,441 45,827 46,421 49,318 -16.98%
Tax -6,375 -8,264 -11,867 -10,675 -7,650 -8,300 -4,316 6.71%
NP 9,752 20,042 20,840 29,766 38,177 38,121 45,002 -22.48%
-
NP to SH 9,755 20,044 20,695 29,216 38,177 38,121 45,002 -22.47%
-
Tax Rate 39.53% 29.20% 36.28% 26.40% 16.69% 17.88% 8.75% -
Total Cost 299,777 270,681 268,310 249,779 252,355 276,565 255,424 2.70%
-
Net Worth 511,824 529,719 474,293 448,180 422,496 402,556 383,925 4.90%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,227 13,224 13,212 10,576 11,082 11,858 11,157 -3.11%
Div Payout % 94.59% 65.98% 63.84% 36.20% 29.03% 31.11% 24.79% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 511,824 529,719 474,293 448,180 422,496 402,556 383,925 4.90%
NOSH 277,904 264,859 262,040 176,448 180,554 191,693 202,066 5.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.15% 6.89% 7.21% 10.65% 13.14% 12.11% 14.98% -
ROE 1.91% 3.78% 4.36% 6.52% 9.04% 9.47% 11.72% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 117.32 109.76 110.35 158.43 160.91 164.16 148.68 -3.86%
EPS 3.70 7.57 7.90 16.56 21.14 19.89 22.27 -25.83%
DPS 3.50 5.00 5.00 6.00 6.14 6.19 5.50 -7.24%
NAPS 1.94 2.00 1.81 2.54 2.34 2.10 1.90 0.34%
Adjusted Per Share Value based on latest NOSH - 176,448
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 109.47 102.82 102.26 98.86 102.75 111.29 106.25 0.49%
EPS 3.45 7.09 7.32 10.33 13.50 13.48 15.92 -22.48%
DPS 3.26 4.68 4.67 3.74 3.92 4.19 3.95 -3.14%
NAPS 1.8101 1.8734 1.6774 1.585 1.4942 1.4237 1.3578 4.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.83 0.935 1.33 1.56 1.33 1.04 1.16 -
P/RPS 0.71 0.85 1.21 0.98 0.83 0.63 0.78 -1.55%
P/EPS 22.45 12.36 16.84 9.42 6.29 5.23 5.21 27.53%
EY 4.45 8.09 5.94 10.61 15.90 19.12 19.20 -21.60%
DY 4.22 5.35 3.76 3.85 4.61 5.95 4.74 -1.91%
P/NAPS 0.43 0.47 0.73 0.61 0.57 0.50 0.61 -5.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 23/11/15 18/11/14 26/11/13 28/11/12 15/11/11 29/11/10 -
Price 0.855 1.05 1.19 1.04 1.23 1.19 1.16 -
P/RPS 0.73 0.96 1.08 0.66 0.76 0.72 0.78 -1.09%
P/EPS 23.12 13.87 15.07 6.28 5.82 5.98 5.21 28.16%
EY 4.32 7.21 6.64 15.92 17.19 16.71 19.20 -21.99%
DY 4.09 4.76 4.20 5.77 4.99 5.20 4.74 -2.42%
P/NAPS 0.44 0.53 0.66 0.41 0.53 0.57 0.61 -5.29%

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