[GUH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.64%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 292,303 289,094 301,425 271,828 302,965 317,834 289,817 0.14%
PBT 15,173 31,874 38,855 45,050 41,726 47,061 63,426 -21.19%
Tax -7,395 -13,200 -7,803 -10,841 -7,028 -6,440 -4,718 7.77%
NP 7,778 18,674 31,052 34,209 34,698 40,621 58,708 -28.57%
-
NP to SH 7,778 18,675 30,490 34,076 34,698 40,621 58,708 -28.57%
-
Tax Rate 48.74% 41.41% 20.08% 24.06% 16.84% 13.68% 7.44% -
Total Cost 284,525 270,420 270,373 237,619 268,267 277,213 231,109 3.52%
-
Net Worth 507,944 506,229 490,396 432,435 422,787 396,458 375,514 5.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 13,224 13,212 10,576 11,082 11,858 11,157 9,018 6.58%
Div Payout % 170.03% 70.75% 34.69% 32.52% 34.18% 27.47% 15.36% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 507,944 506,229 490,396 432,435 422,787 396,458 375,514 5.15%
NOSH 264,554 263,661 266,520 176,504 186,249 198,229 202,980 4.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.66% 6.46% 10.30% 12.58% 11.45% 12.78% 20.26% -
ROE 1.53% 3.69% 6.22% 7.88% 8.21% 10.25% 15.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 110.49 109.65 113.10 154.01 162.67 160.34 142.78 -4.17%
EPS 2.94 7.08 11.44 19.31 18.63 20.49 28.92 -31.65%
DPS 5.00 5.00 3.97 6.28 6.37 5.63 4.44 1.99%
NAPS 1.92 1.92 1.84 2.45 2.27 2.00 1.85 0.62%
Adjusted Per Share Value based on latest NOSH - 176,504
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 103.63 102.49 106.86 96.37 107.41 112.68 102.75 0.14%
EPS 2.76 6.62 10.81 12.08 12.30 14.40 20.81 -28.56%
DPS 4.69 4.68 3.75 3.93 4.20 3.96 3.20 6.57%
NAPS 1.8008 1.7947 1.7386 1.5331 1.4989 1.4055 1.3313 5.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 1.07 1.20 1.11 1.32 1.17 1.20 -
P/RPS 0.82 0.98 1.06 0.72 0.81 0.73 0.84 -0.40%
P/EPS 30.95 15.11 10.49 5.75 7.09 5.71 4.15 39.73%
EY 3.23 6.62 9.53 17.39 14.11 17.51 24.10 -28.44%
DY 5.49 4.67 3.31 5.66 4.82 4.81 3.70 6.79%
P/NAPS 0.47 0.56 0.65 0.45 0.58 0.59 0.65 -5.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 19/05/15 19/05/14 21/05/13 28/05/12 24/05/11 19/05/10 -
Price 0.85 1.04 1.39 1.30 1.25 1.28 1.16 -
P/RPS 0.77 0.95 1.23 0.84 0.77 0.80 0.81 -0.83%
P/EPS 28.91 14.68 12.15 6.73 6.71 6.25 4.01 38.94%
EY 3.46 6.81 8.23 14.85 14.90 16.01 24.93 -28.02%
DY 5.88 4.81 2.85 4.83 5.09 4.40 3.83 7.39%
P/NAPS 0.44 0.54 0.76 0.53 0.55 0.64 0.63 -5.80%

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