[GUH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
19-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.41%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 279,545 272,988 271,828 280,386 290,532 304,793 302,965 -5.21%
PBT 40,441 39,414 45,050 46,897 45,827 49,547 41,726 -2.06%
Tax -10,675 -9,518 -10,841 -10,687 -7,650 -8,380 -7,028 32.10%
NP 29,766 29,896 34,209 36,210 38,177 41,167 34,698 -9.70%
-
NP to SH 29,216 29,523 34,076 36,111 38,177 41,167 34,698 -10.82%
-
Tax Rate 26.40% 24.15% 24.06% 22.79% 16.69% 16.91% 16.84% -
Total Cost 249,779 243,092 237,619 244,176 252,355 263,626 268,267 -4.64%
-
Net Worth 448,180 447,740 432,435 422,663 422,496 434,053 422,787 3.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 10,576 10,576 11,082 11,082 11,082 11,082 11,858 -7.33%
Div Payout % 36.20% 35.82% 32.52% 30.69% 29.03% 26.92% 34.18% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 448,180 447,740 432,435 422,663 422,496 434,053 422,787 3.96%
NOSH 176,448 176,275 176,504 176,109 180,554 184,703 186,249 -3.53%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.65% 10.95% 12.58% 12.91% 13.14% 13.51% 11.45% -
ROE 6.52% 6.59% 7.88% 8.54% 9.04% 9.48% 8.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 158.43 154.86 154.01 159.21 160.91 165.02 162.67 -1.74%
EPS 16.56 16.75 19.31 20.50 21.14 22.29 18.63 -7.54%
DPS 6.00 6.00 6.28 6.29 6.14 6.00 6.37 -3.90%
NAPS 2.54 2.54 2.45 2.40 2.34 2.35 2.27 7.77%
Adjusted Per Share Value based on latest NOSH - 176,109
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 99.11 96.78 96.37 99.40 103.00 108.06 107.41 -5.21%
EPS 10.36 10.47 12.08 12.80 13.53 14.59 12.30 -10.80%
DPS 3.75 3.75 3.93 3.93 3.93 3.93 4.20 -7.27%
NAPS 1.5889 1.5873 1.5331 1.4984 1.4979 1.5388 1.4989 3.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.56 1.26 1.11 1.13 1.33 1.31 1.32 -
P/RPS 0.98 0.81 0.72 0.71 0.83 0.79 0.81 13.52%
P/EPS 9.42 7.52 5.75 5.51 6.29 5.88 7.09 20.83%
EY 10.61 13.29 17.39 18.15 15.90 17.01 14.11 -17.29%
DY 3.85 4.76 5.66 5.57 4.61 4.58 4.82 -13.90%
P/NAPS 0.61 0.50 0.45 0.47 0.57 0.56 0.58 3.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 19/08/13 21/05/13 19/02/13 28/11/12 13/08/12 28/05/12 -
Price 1.04 1.45 1.30 1.10 1.23 1.39 1.25 -
P/RPS 0.66 0.94 0.84 0.69 0.76 0.84 0.77 -9.75%
P/EPS 6.28 8.66 6.73 5.36 5.82 6.24 6.71 -4.31%
EY 15.92 11.55 14.85 18.64 17.19 16.03 14.90 4.50%
DY 5.77 4.14 4.83 5.72 4.99 4.32 5.09 8.71%
P/NAPS 0.41 0.57 0.53 0.46 0.53 0.59 0.55 -17.77%

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