[GUH] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.91%
YoY- -27.59%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 285,373 280,441 274,436 265,900 299,379 291,982 296,122 -2.42%
PBT 18,674 23,281 24,320 25,076 33,637 30,389 28,718 -24.88%
Tax -8,746 -7,182 -5,838 -5,780 -13,124 -13,662 -6,196 25.75%
NP 9,928 16,098 18,482 19,296 20,513 16,726 22,522 -41.99%
-
NP to SH 9,931 16,101 18,484 19,300 20,513 16,726 22,522 -41.98%
-
Tax Rate 46.84% 30.85% 24.00% 23.05% 39.02% 44.96% 21.58% -
Total Cost 275,445 264,342 255,954 246,604 278,866 275,256 273,600 0.44%
-
Net Worth 517,679 528,490 514,911 506,229 494,958 480,051 488,684 3.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 13,206 17,616 26,405 - 13,234 17,681 26,558 -37.15%
Div Payout % 132.98% 109.41% 142.86% - 64.52% 105.71% 117.92% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 517,679 528,490 514,911 506,229 494,958 480,051 488,684 3.90%
NOSH 264,122 264,245 264,057 263,661 264,683 265,221 265,589 -0.36%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.48% 5.74% 6.73% 7.26% 6.85% 5.73% 7.61% -
ROE 1.92% 3.05% 3.59% 3.81% 4.14% 3.48% 4.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 108.05 106.13 103.93 100.85 113.11 110.09 111.50 -2.06%
EPS 3.76 6.09 7.00 7.32 7.75 6.31 8.48 -41.76%
DPS 5.00 6.67 10.00 0.00 5.00 6.67 10.00 -36.92%
NAPS 1.96 2.00 1.95 1.92 1.87 1.81 1.84 4.28%
Adjusted Per Share Value based on latest NOSH - 263,661
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.17 99.42 97.29 94.27 106.14 103.52 104.98 -2.42%
EPS 3.52 5.71 6.55 6.84 7.27 5.93 7.98 -41.96%
DPS 4.68 6.25 9.36 0.00 4.69 6.27 9.42 -37.19%
NAPS 1.8353 1.8736 1.8255 1.7947 1.7548 1.7019 1.7325 3.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.935 0.99 1.07 1.04 1.33 1.40 -
P/RPS 0.94 0.88 0.95 1.06 0.92 1.21 1.26 -17.69%
P/EPS 27.13 15.34 14.14 14.62 13.42 21.09 16.51 39.12%
EY 3.69 6.52 7.07 6.84 7.45 4.74 6.06 -28.09%
DY 4.90 7.13 10.10 0.00 4.81 5.01 7.14 -22.14%
P/NAPS 0.52 0.47 0.51 0.56 0.56 0.73 0.76 -22.29%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 23/11/15 18/08/15 19/05/15 24/02/15 18/11/14 18/08/14 -
Price 0.93 1.05 0.94 1.04 1.09 1.19 1.56 -
P/RPS 0.86 0.99 0.90 1.03 0.96 1.08 1.40 -27.67%
P/EPS 24.73 17.23 13.43 14.21 14.06 18.87 18.40 21.72%
EY 4.04 5.80 7.45 7.04 7.11 5.30 5.44 -17.94%
DY 5.38 6.35 10.64 0.00 4.59 5.60 6.41 -10.99%
P/NAPS 0.47 0.53 0.48 0.54 0.58 0.66 0.85 -32.55%

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