[GUH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
11-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 37.32%
YoY- -16.96%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 218,987 148,061 76,760 286,569 216,406 140,496 61,904 131.98%
PBT 22,792 14,359 8,032 38,606 28,691 20,015 7,783 104.55%
Tax -10,247 -3,098 -1,369 -8,023 -6,403 -4,115 -1,589 246.06%
NP 12,545 11,261 6,663 30,583 22,288 15,900 6,194 60.00%
-
NP to SH 12,545 11,261 6,663 29,987 21,837 15,626 6,160 60.59%
-
Tax Rate 44.96% 21.58% 17.04% 20.78% 22.32% 20.56% 20.42% -
Total Cost 206,442 136,800 70,097 255,986 194,118 124,596 55,710 139.27%
-
Net Worth 480,051 488,684 490,396 481,272 447,667 447,463 432,435 7.20%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,261 13,279 - 15,866 10,574 10,570 - -
Div Payout % 105.71% 117.92% - 52.91% 48.43% 67.64% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 480,051 488,684 490,396 481,272 447,667 447,463 432,435 7.20%
NOSH 265,221 265,589 266,520 264,435 176,246 176,166 176,504 31.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.73% 7.61% 8.68% 10.67% 10.30% 11.32% 10.01% -
ROE 2.61% 2.30% 1.36% 6.23% 4.88% 3.49% 1.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 82.57 55.75 28.80 108.37 122.79 79.75 35.07 76.88%
EPS 4.73 4.24 2.50 11.34 12.39 8.87 3.49 22.44%
DPS 5.00 5.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 1.81 1.84 1.84 1.82 2.54 2.54 2.45 -18.26%
Adjusted Per Share Value based on latest NOSH - 264,610
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 77.64 52.49 27.21 101.60 76.72 49.81 21.95 131.97%
EPS 4.45 3.99 2.36 10.63 7.74 5.54 2.18 60.84%
DPS 4.70 4.71 0.00 5.62 3.75 3.75 0.00 -
NAPS 1.7019 1.7325 1.7386 1.7062 1.5871 1.5864 1.5331 7.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.33 1.40 1.20 0.96 1.56 1.26 1.11 -
P/RPS 1.61 2.51 4.17 0.89 1.27 1.58 3.16 -36.18%
P/EPS 28.12 33.02 48.00 8.47 12.59 14.21 31.81 -7.88%
EY 3.56 3.03 2.08 11.81 7.94 7.04 3.14 8.72%
DY 3.76 3.57 0.00 6.25 3.85 4.76 0.00 -
P/NAPS 0.73 0.76 0.65 0.53 0.61 0.50 0.45 38.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 18/08/14 19/05/14 11/02/14 26/11/13 19/08/13 21/05/13 -
Price 1.19 1.56 1.39 1.04 1.04 1.45 1.30 -
P/RPS 1.44 2.80 4.83 0.96 0.85 1.82 3.71 -46.75%
P/EPS 25.16 36.79 55.60 9.17 8.39 16.35 37.25 -22.99%
EY 3.97 2.72 1.80 10.90 11.91 6.12 2.68 29.91%
DY 4.20 3.21 0.00 5.77 5.77 4.14 0.00 -
P/NAPS 0.66 0.85 0.76 0.57 0.41 0.57 0.53 15.73%

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