[GUH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.25%
YoY- -13.87%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 280,386 217,247 147,894 70,462 311,280 237,995 154,381 48.59%
PBT 46,897 35,147 27,498 9,630 43,923 33,243 21,874 65.88%
Tax -10,687 -6,415 -5,284 -1,435 -7,905 -6,670 -4,809 69.88%
NP 36,210 28,732 22,214 8,195 36,018 26,573 17,065 64.74%
-
NP to SH 36,111 28,732 22,214 8,195 36,018 26,573 17,065 64.45%
-
Tax Rate 22.79% 18.25% 19.22% 14.90% 18.00% 20.06% 21.99% -
Total Cost 244,176 188,515 125,680 62,267 275,262 211,422 137,316 46.52%
-
Net Worth 436,606 429,877 435,750 422,787 432,442 411,528 408,291 4.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,915 11,022 11,125 - 11,635 11,757 11,891 -5.52%
Div Payout % 30.23% 38.36% 50.08% - 32.30% 44.25% 69.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 436,606 429,877 435,750 422,787 432,442 411,528 408,291 4.55%
NOSH 181,919 183,708 185,425 186,249 193,920 195,966 198,199 -5.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.91% 13.23% 15.02% 11.63% 11.57% 11.17% 11.05% -
ROE 8.27% 6.68% 5.10% 1.94% 8.33% 6.46% 4.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 154.13 118.26 79.76 37.83 160.52 121.45 77.89 57.29%
EPS 19.85 15.64 11.98 4.40 18.57 13.56 8.61 74.07%
DPS 6.00 6.00 6.00 0.00 6.00 6.00 6.00 0.00%
NAPS 2.40 2.34 2.35 2.27 2.23 2.10 2.06 10.66%
Adjusted Per Share Value based on latest NOSH - 186,249
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 99.40 77.02 52.43 24.98 110.36 84.38 54.73 48.58%
EPS 12.80 10.19 7.88 2.91 12.77 9.42 6.05 64.43%
DPS 3.87 3.91 3.94 0.00 4.12 4.17 4.22 -5.58%
NAPS 1.5479 1.524 1.5448 1.4989 1.5331 1.459 1.4475 4.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.13 1.33 1.31 1.32 1.20 1.04 1.18 -
P/RPS 0.73 1.12 1.64 3.49 0.75 0.86 1.51 -38.26%
P/EPS 5.69 8.50 10.93 30.00 6.46 7.67 13.70 -44.18%
EY 17.57 11.76 9.15 3.33 15.48 13.04 7.30 79.11%
DY 5.31 4.51 4.58 0.00 5.00 5.77 5.08 2.98%
P/NAPS 0.47 0.57 0.56 0.58 0.54 0.50 0.57 -12.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 19/02/13 28/11/12 13/08/12 28/05/12 29/02/12 15/11/11 15/08/11 -
Price 1.10 1.23 1.39 1.25 1.32 1.19 1.22 -
P/RPS 0.71 1.04 1.74 3.30 0.82 0.98 1.57 -40.94%
P/EPS 5.54 7.86 11.60 28.41 7.11 8.78 14.17 -46.37%
EY 18.05 12.72 8.62 3.52 14.07 11.39 7.06 86.44%
DY 5.45 4.88 4.32 0.00 4.55 5.04 4.92 7.02%
P/NAPS 0.46 0.53 0.59 0.55 0.59 0.57 0.59 -15.22%

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