[GUH] QoQ Annualized Quarter 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- -6.83%
YoY- -24.0%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 296,122 307,040 286,569 288,541 280,992 247,616 280,386 3.71%
PBT 28,718 32,128 38,606 38,254 40,030 31,132 46,897 -27.95%
Tax -6,196 -5,476 -8,023 -8,537 -8,230 -6,356 -10,687 -30.53%
NP 22,522 26,652 30,583 29,717 31,800 24,776 36,210 -27.19%
-
NP to SH 22,522 26,652 29,987 29,116 31,252 24,640 36,111 -27.06%
-
Tax Rate 21.58% 17.04% 20.78% 22.32% 20.56% 20.42% 22.79% -
Total Cost 273,600 280,388 255,986 258,824 249,192 222,840 244,176 7.90%
-
Net Worth 488,684 490,396 481,272 447,667 447,463 432,435 436,606 7.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 26,558 - 15,866 14,099 21,140 - 10,915 81.19%
Div Payout % 117.92% - 52.91% 48.43% 67.64% - 30.23% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 488,684 490,396 481,272 447,667 447,463 432,435 436,606 7.82%
NOSH 265,589 266,520 264,435 176,246 176,166 176,504 181,919 28.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.61% 8.68% 10.67% 10.30% 11.32% 10.01% 12.91% -
ROE 4.61% 5.43% 6.23% 6.50% 6.98% 5.70% 8.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 111.50 115.20 108.37 163.71 159.50 140.29 154.13 -19.46%
EPS 8.48 10.00 11.34 16.52 17.74 13.96 19.85 -43.36%
DPS 10.00 0.00 6.00 8.00 12.00 0.00 6.00 40.70%
NAPS 1.84 1.84 1.82 2.54 2.54 2.45 2.40 -16.27%
Adjusted Per Share Value based on latest NOSH - 176,448
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.98 108.85 101.60 102.29 99.62 87.79 99.40 3.71%
EPS 7.98 9.45 10.63 10.32 11.08 8.74 12.80 -27.08%
DPS 9.42 0.00 5.62 5.00 7.49 0.00 3.87 81.24%
NAPS 1.7325 1.7386 1.7062 1.5871 1.5864 1.5331 1.5479 7.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.40 1.20 0.96 1.56 1.26 1.11 1.13 -
P/RPS 1.26 1.04 0.89 0.95 0.79 0.79 0.73 44.03%
P/EPS 16.51 12.00 8.47 9.44 7.10 7.95 5.69 103.83%
EY 6.06 8.33 11.81 10.59 14.08 12.58 17.57 -50.91%
DY 7.14 0.00 6.25 5.13 9.52 0.00 5.31 21.89%
P/NAPS 0.76 0.65 0.53 0.61 0.50 0.45 0.47 37.88%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 19/05/14 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 -
Price 1.56 1.39 1.04 1.04 1.45 1.30 1.10 -
P/RPS 1.40 1.21 0.96 0.64 0.91 0.93 0.71 57.44%
P/EPS 18.40 13.90 9.17 6.30 8.17 9.31 5.54 123.09%
EY 5.44 7.19 10.90 15.88 12.23 10.74 18.05 -55.14%
DY 6.41 0.00 5.77 7.69 8.28 0.00 5.45 11.45%
P/NAPS 0.85 0.76 0.57 0.41 0.57 0.53 0.46 50.75%

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