[GUH] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.66%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 156,239 73,405 285,373 210,331 137,218 66,475 299,379 -35.20%
PBT 9,521 2,768 18,674 17,461 12,160 6,269 33,637 -56.92%
Tax -1,841 -94 -8,746 -5,387 -2,919 -1,445 -13,124 -73.03%
NP 7,680 2,674 9,928 12,074 9,241 4,824 20,513 -48.08%
-
NP to SH 7,681 2,672 9,931 12,076 9,242 4,825 20,513 -48.08%
-
Tax Rate 19.34% 3.40% 46.84% 30.85% 24.00% 23.05% 39.02% -
Total Cost 148,559 70,731 275,445 198,257 127,977 61,651 278,866 -34.30%
-
Net Worth 512,066 507,944 517,679 528,490 514,911 506,229 494,958 2.29%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,238 - 13,206 13,212 13,202 - 13,234 -21.32%
Div Payout % 120.27% - 132.98% 109.41% 142.86% - 64.52% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 512,066 507,944 517,679 528,490 514,911 506,229 494,958 2.29%
NOSH 263,951 264,554 264,122 264,245 264,057 263,661 264,683 -0.18%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.92% 3.64% 3.48% 5.74% 6.73% 7.26% 6.85% -
ROE 1.50% 0.53% 1.92% 2.29% 1.79% 0.95% 4.14% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 59.19 27.75 108.05 79.60 51.97 25.21 113.11 -35.08%
EPS 2.91 1.01 3.76 4.57 3.50 1.83 7.75 -47.98%
DPS 3.50 0.00 5.00 5.00 5.00 0.00 5.00 -21.17%
NAPS 1.94 1.92 1.96 2.00 1.95 1.92 1.87 2.48%
Adjusted Per Share Value based on latest NOSH - 264,859
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.39 26.02 101.17 74.57 48.65 23.57 106.14 -35.20%
EPS 2.72 0.95 3.52 4.28 3.28 1.71 7.27 -48.10%
DPS 3.28 0.00 4.68 4.68 4.68 0.00 4.69 -21.22%
NAPS 1.8154 1.8008 1.8353 1.8736 1.8255 1.7947 1.7548 2.29%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.82 0.91 1.02 0.935 0.99 1.07 1.04 -
P/RPS 1.39 3.28 0.94 1.17 1.91 4.24 0.92 31.70%
P/EPS 28.18 90.10 27.13 20.46 28.29 58.47 13.42 64.05%
EY 3.55 1.11 3.69 4.89 3.54 1.71 7.45 -39.02%
DY 4.27 0.00 4.90 5.35 5.05 0.00 4.81 -7.63%
P/NAPS 0.42 0.47 0.52 0.47 0.51 0.56 0.56 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 24/05/16 23/02/16 23/11/15 18/08/15 19/05/15 24/02/15 -
Price 0.83 0.85 0.93 1.05 0.94 1.04 1.09 -
P/RPS 1.40 3.06 0.86 1.32 1.81 4.12 0.96 28.62%
P/EPS 28.52 84.16 24.73 22.98 26.86 56.83 14.06 60.31%
EY 3.51 1.19 4.04 4.35 3.72 1.76 7.11 -37.56%
DY 4.22 0.00 5.38 4.76 5.32 0.00 4.59 -5.45%
P/NAPS 0.43 0.44 0.47 0.53 0.48 0.54 0.58 -18.10%

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