[GUH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.94%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 286,569 216,406 140,496 61,904 280,386 217,247 147,894 55.23%
PBT 38,606 28,691 20,015 7,783 46,897 35,147 27,498 25.30%
Tax -8,023 -6,403 -4,115 -1,589 -10,687 -6,415 -5,284 32.00%
NP 30,583 22,288 15,900 6,194 36,210 28,732 22,214 23.68%
-
NP to SH 29,987 21,837 15,626 6,160 36,111 28,732 22,214 22.07%
-
Tax Rate 20.78% 22.32% 20.56% 20.42% 22.79% 18.25% 19.22% -
Total Cost 255,986 194,118 124,596 55,710 244,176 188,515 125,680 60.47%
-
Net Worth 481,272 447,667 447,463 432,435 436,606 429,877 435,750 6.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,866 10,574 10,570 - 10,915 11,022 11,125 26.61%
Div Payout % 52.91% 48.43% 67.64% - 30.23% 38.36% 50.08% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 481,272 447,667 447,463 432,435 436,606 429,877 435,750 6.82%
NOSH 264,435 176,246 176,166 176,504 181,919 183,708 185,425 26.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.67% 10.30% 11.32% 10.01% 12.91% 13.23% 15.02% -
ROE 6.23% 4.88% 3.49% 1.42% 8.27% 6.68% 5.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 108.37 122.79 79.75 35.07 154.13 118.26 79.76 22.60%
EPS 11.34 12.39 8.87 3.49 19.85 15.64 11.98 -3.58%
DPS 6.00 6.00 6.00 0.00 6.00 6.00 6.00 0.00%
NAPS 1.82 2.54 2.54 2.45 2.40 2.34 2.35 -15.62%
Adjusted Per Share Value based on latest NOSH - 176,504
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 101.60 76.72 49.81 21.95 99.40 77.02 52.43 55.24%
EPS 10.63 7.74 5.54 2.18 12.80 10.19 7.88 22.02%
DPS 5.62 3.75 3.75 0.00 3.87 3.91 3.94 26.63%
NAPS 1.7062 1.5871 1.5864 1.5331 1.5479 1.524 1.5448 6.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.96 1.56 1.26 1.11 1.13 1.33 1.31 -
P/RPS 0.89 1.27 1.58 3.16 0.73 1.12 1.64 -33.39%
P/EPS 8.47 12.59 14.21 31.81 5.69 8.50 10.93 -15.59%
EY 11.81 7.94 7.04 3.14 17.57 11.76 9.15 18.49%
DY 6.25 3.85 4.76 0.00 5.31 4.51 4.58 22.95%
P/NAPS 0.53 0.61 0.50 0.45 0.47 0.57 0.56 -3.59%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/02/14 26/11/13 19/08/13 21/05/13 19/02/13 28/11/12 13/08/12 -
Price 1.04 1.04 1.45 1.30 1.10 1.23 1.39 -
P/RPS 0.96 0.85 1.82 3.71 0.71 1.04 1.74 -32.65%
P/EPS 9.17 8.39 16.35 37.25 5.54 7.86 11.60 -14.46%
EY 10.90 11.91 6.12 2.68 18.05 12.72 8.62 16.88%
DY 5.77 5.77 4.14 0.00 5.45 4.88 4.32 21.21%
P/NAPS 0.57 0.41 0.57 0.53 0.46 0.53 0.59 -2.26%

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