[GUH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.2%
YoY- -30.81%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 301,425 271,828 302,965 317,834 289,817 282,728 294,732 0.37%
PBT 38,855 45,050 41,726 47,061 63,426 34,547 31,890 3.34%
Tax -7,803 -10,841 -7,028 -6,440 -4,718 -6,877 -5,541 5.86%
NP 31,052 34,209 34,698 40,621 58,708 27,670 26,349 2.77%
-
NP to SH 30,490 34,076 34,698 40,621 58,708 27,670 26,349 2.46%
-
Tax Rate 20.08% 24.06% 16.84% 13.68% 7.44% 19.91% 17.38% -
Total Cost 270,373 237,619 268,267 277,213 231,109 255,058 268,383 0.12%
-
Net Worth 490,396 432,435 422,787 396,458 375,514 348,104 316,786 7.55%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 10,576 11,082 11,858 11,157 9,018 7,056 2,439 27.68%
Div Payout % 34.69% 32.52% 34.18% 27.47% 15.36% 25.50% 9.26% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 490,396 432,435 422,787 396,458 375,514 348,104 316,786 7.55%
NOSH 266,520 176,504 186,249 198,229 202,980 226,041 232,931 2.26%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 10.30% 12.58% 11.45% 12.78% 20.26% 9.79% 8.94% -
ROE 6.22% 7.88% 8.21% 10.25% 15.63% 7.95% 8.32% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 113.10 154.01 162.67 160.34 142.78 125.08 126.53 -1.85%
EPS 11.44 19.31 18.63 20.49 28.92 12.24 11.31 0.19%
DPS 3.97 6.28 6.37 5.63 4.44 3.12 1.05 24.80%
NAPS 1.84 2.45 2.27 2.00 1.85 1.54 1.36 5.16%
Adjusted Per Share Value based on latest NOSH - 198,229
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 106.60 96.14 107.15 112.41 102.50 99.99 104.24 0.37%
EPS 10.78 12.05 12.27 14.37 20.76 9.79 9.32 2.45%
DPS 3.74 3.92 4.19 3.95 3.19 2.50 0.86 27.74%
NAPS 1.7343 1.5294 1.4952 1.4021 1.3281 1.2311 1.1204 7.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.20 1.11 1.32 1.17 1.20 0.44 0.70 -
P/RPS 1.06 0.72 0.81 0.73 0.84 0.35 0.55 11.54%
P/EPS 10.49 5.75 7.09 5.71 4.15 3.59 6.19 9.18%
EY 9.53 17.39 14.11 17.51 24.10 27.82 16.16 -8.42%
DY 3.31 5.66 4.82 4.81 3.70 7.09 1.50 14.09%
P/NAPS 0.65 0.45 0.58 0.59 0.65 0.29 0.51 4.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 21/05/13 28/05/12 24/05/11 19/05/10 27/05/09 20/05/08 -
Price 1.39 1.30 1.25 1.28 1.16 0.51 0.64 -
P/RPS 1.23 0.84 0.77 0.80 0.81 0.41 0.51 15.79%
P/EPS 12.15 6.73 6.71 6.25 4.01 4.17 5.66 13.57%
EY 8.23 14.85 14.90 16.01 24.93 24.00 17.67 -11.95%
DY 2.85 4.83 5.09 4.40 3.83 6.12 1.64 9.64%
P/NAPS 0.76 0.53 0.55 0.64 0.63 0.33 0.47 8.33%

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