[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

GUH Quarterly Report 1Q13.pdf

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	292,303	289,094	301,425	271,828	302,965	317,834	289,817	0.14%
YoY %	1.11%	-4.09%	10.89%	-10.28%	-4.68%	9.67%	-	-
Horiz. %	100.86%	99.75%	104.01%	93.79%	104.54%	109.67%	100.00%	-
PBT	15,173	31,874	38,855	45,050	41,726	47,061	63,426	-21.19%
YoY %	-52.40%	-17.97%	-13.75%	7.97%	-11.34%	-25.80%	-	-
Horiz. %	23.92%	50.25%	61.26%	71.03%	65.79%	74.20%	100.00%	-
Tax	-7,395	-13,200	-7,803	-10,841	-7,028	-6,440	-4,718	7.77%
YoY %	43.98%	-69.17%	28.02%	-54.25%	-9.13%	-36.50%	-	-
Horiz. %	156.74%	279.78%	165.39%	229.78%	148.96%	136.50%	100.00%	-
NP	7,778	18,674	31,052	34,209	34,698	40,621	58,708	-28.57%
YoY %	-58.35%	-39.86%	-9.23%	-1.41%	-14.58%	-30.81%	-	-
Horiz. %	13.25%	31.81%	52.89%	58.27%	59.10%	69.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,778	18,675	30,490	34,076	34,698	40,621	58,708	-28.57%
YoY %	-58.35%	-38.75%	-10.52%	-1.79%	-14.58%	-30.81%	-	-
Horiz. %	13.25%	31.81%	51.94%	58.04%	59.10%	69.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.74%	41.41%	20.08%	24.06%	16.84%	13.68%	7.44%	-
YoY %	17.70%	106.23%	-16.54%	42.87%	23.10%	83.87%	-	-
Horiz. %	655.11%	556.59%	269.89%	323.39%	226.34%	183.87%	100.00%	-
Total Cost	284,525	270,420	270,373	237,619	268,267	277,213	231,109	3.52%
YoY %	5.22%	0.02%	13.78%	-11.42%	-3.23%	19.95%	-	-
Horiz. %	123.11%	117.01%	116.99%	102.82%	116.08%	119.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	507,944	506,229	490,396	432,435	422,787	396,458	375,514	5.15%
YoY %	0.34%	3.23%	13.40%	2.28%	6.64%	5.58%	-	-
Horiz. %	135.27%	134.81%	130.59%	115.16%	112.59%	105.58%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	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 %	170.03%	70.75%	34.69%	32.52%	34.18%	27.47%	15.36%	-
YoY %	140.33%	103.95%	6.67%	-4.86%	24.43%	78.84%	-	-
Horiz. %	1,106.97%	460.61%	225.85%	211.72%	222.53%	178.84%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	507,944	506,229	490,396	432,435	422,787	396,458	375,514	5.15%
YoY %	0.34%	3.23%	13.40%	2.28%	6.64%	5.58%	-	-
Horiz. %	135.27%	134.81%	130.59%	115.16%	112.59%	105.58%	100.00%	-
NOSH	264,554	263,661	266,520	176,504	186,249	198,229	202,980	4.51%
YoY %	0.34%	-1.07%	51.00%	-5.23%	-6.04%	-2.34%	-	-
Horiz. %	130.34%	129.90%	131.30%	86.96%	91.76%	97.66%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	2.66%	6.46%	10.30%	12.58%	11.45%	12.78%	20.26%	-
YoY %	-58.82%	-37.28%	-18.12%	9.87%	-10.41%	-36.92%	-	-
Horiz. %	13.13%	31.89%	50.84%	62.09%	56.52%	63.08%	100.00%	-
ROE	1.53%	3.69%	6.22%	7.88%	8.21%	10.25%	15.63%	-
YoY %	-58.54%	-40.68%	-21.07%	-4.02%	-19.90%	-34.42%	-	-
Horiz. %	9.79%	23.61%	39.80%	50.42%	52.53%	65.58%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	110.49	109.65	113.10	154.01	162.67	160.34	142.78	-4.17%
YoY %	0.77%	-3.05%	-26.56%	-5.32%	1.45%	12.30%	-	-
Horiz. %	77.38%	76.80%	79.21%	107.87%	113.93%	112.30%	100.00%	-
EPS	2.94	7.08	11.44	19.31	18.63	20.49	28.92	-31.65%
YoY %	-58.47%	-38.11%	-40.76%	3.65%	-9.08%	-29.15%	-	-
Horiz. %	10.17%	24.48%	39.56%	66.77%	64.42%	70.85%	100.00%	-
DPS	5.00	5.00	3.97	6.28	6.37	5.63	4.44	1.99%
YoY %	0.00%	25.94%	-36.78%	-1.41%	13.14%	26.80%	-	-
Horiz. %	112.61%	112.61%	89.41%	141.44%	143.47%	126.80%	100.00%	-
NAPS	1.92	1.92	1.84	2.45	2.27	2.00	1.85	0.62%
YoY %	0.00%	4.35%	-24.90%	7.93%	13.50%	8.11%	-	-
Horiz. %	103.78%	103.78%	99.46%	132.43%	122.70%	108.11%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 176,504
RPS	103.38	102.24	106.60	96.14	107.15	112.41	102.50	0.14%
YoY %	1.12%	-4.09%	10.88%	-10.28%	-4.68%	9.67%	-	-
Horiz. %	100.86%	99.75%	104.00%	93.80%	104.54%	109.67%	100.00%	-
EPS	2.75	6.60	10.78	12.05	12.27	14.37	20.76	-28.58%
YoY %	-58.33%	-38.78%	-10.54%	-1.79%	-14.61%	-30.78%	-	-
Horiz. %	13.25%	31.79%	51.93%	58.04%	59.10%	69.22%	100.00%	-
DPS	4.68	4.67	3.74	3.92	4.19	3.95	3.19	6.59%
YoY %	0.21%	24.87%	-4.59%	-6.44%	6.08%	23.82%	-	-
Horiz. %	146.71%	146.39%	117.24%	122.88%	131.35%	123.82%	100.00%	-
NAPS	1.7964	1.7903	1.7343	1.5294	1.4952	1.4021	1.3281	5.15%
YoY %	0.34%	3.23%	13.40%	2.29%	6.64%	5.57%	-	-
Horiz. %	135.26%	134.80%	130.59%	115.16%	112.58%	105.57%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-16.33%	-7.55%	47.22%	-11.11%	10.96%	-13.10%	-	-
Horiz. %	97.62%	116.67%	126.19%	85.71%	96.43%	86.90%	100.00%	-
P/EPS	30.95	15.11	10.49	5.75	7.09	5.71	4.15	39.73%
YoY %	104.83%	44.04%	82.43%	-18.90%	24.17%	37.59%	-	-
Horiz. %	745.78%	364.10%	252.77%	138.55%	170.84%	137.59%	100.00%	-
EY	3.23	6.62	9.53	17.39	14.11	17.51	24.10	-28.44%
YoY %	-51.21%	-30.54%	-45.20%	23.25%	-19.42%	-27.34%	-	-
Horiz. %	13.40%	27.47%	39.54%	72.16%	58.55%	72.66%	100.00%	-
DY	5.49	4.67	3.31	5.66	4.82	4.81	3.70	6.79%
YoY %	17.56%	41.09%	-41.52%	17.43%	0.21%	30.00%	-	-
Horiz. %	148.38%	126.22%	89.46%	152.97%	130.27%	130.00%	100.00%	-
P/NAPS	0.47	0.56	0.65	0.45	0.58	0.59	0.65	-5.25%
YoY %	-16.07%	-13.85%	44.44%	-22.41%	-1.69%	-9.23%	-	-
Horiz. %	72.31%	86.15%	100.00%	69.23%	89.23%	90.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-18.95%	-22.76%	46.43%	9.09%	-3.75%	-1.23%	-	-
Horiz. %	95.06%	117.28%	151.85%	103.70%	95.06%	98.77%	100.00%	-
P/EPS	28.91	14.68	12.15	6.73	6.71	6.25	4.01	38.94%
YoY %	96.93%	20.82%	80.53%	0.30%	7.36%	55.86%	-	-
Horiz. %	720.95%	366.08%	302.99%	167.83%	167.33%	155.86%	100.00%	-
EY	3.46	6.81	8.23	14.85	14.90	16.01	24.93	-28.02%
YoY %	-49.19%	-17.25%	-44.58%	-0.34%	-6.93%	-35.78%	-	-
Horiz. %	13.88%	27.32%	33.01%	59.57%	59.77%	64.22%	100.00%	-
DY	5.88	4.81	2.85	4.83	5.09	4.40	3.83	7.39%
YoY %	22.25%	68.77%	-40.99%	-5.11%	15.68%	14.88%	-	-
Horiz. %	153.52%	125.59%	74.41%	126.11%	132.90%	114.88%	100.00%	-
P/NAPS	0.44	0.54	0.76	0.53	0.55	0.64	0.63	-5.80%
YoY %	-18.52%	-28.95%	43.40%	-3.64%	-14.06%	1.59%	-	-
Horiz. %	69.84%	85.71%	120.63%	84.13%	87.30%	101.59%	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