[GUH] QoQ TTM 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- -3.66%
YoY- -14.58%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 280,386 290,532 304,793 302,965 311,280 314,686 311,087 -6.66%
PBT 46,897 45,827 49,547 41,726 43,923 46,421 45,873 1.47%
Tax -10,687 -7,650 -8,380 -7,028 -7,905 -8,300 -7,480 26.71%
NP 36,210 38,177 41,167 34,698 36,018 38,121 38,393 -3.81%
-
NP to SH 36,111 38,177 41,167 34,698 36,018 38,121 38,393 -3.98%
-
Tax Rate 22.79% 16.69% 16.91% 16.84% 18.00% 17.88% 16.31% -
Total Cost 244,176 252,355 263,626 268,267 275,262 276,565 272,694 -7.06%
-
Net Worth 422,663 422,496 434,053 422,787 418,424 402,556 407,146 2.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 11,082 11,082 11,082 11,858 11,858 11,858 11,858 -4.39%
Div Payout % 30.69% 29.03% 26.92% 34.18% 32.92% 31.11% 30.89% -
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 422,663 422,496 434,053 422,787 418,424 402,556 407,146 2.51%
NOSH 176,109 180,554 184,703 186,249 187,634 191,693 197,643 -7.36%
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% 13.14% 13.51% 11.45% 11.57% 12.11% 12.34% -
ROE 8.54% 9.04% 9.48% 8.21% 8.61% 9.47% 9.43% -
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 159.21 160.91 165.02 162.67 165.90 164.16 157.40 0.76%
EPS 20.50 21.14 22.29 18.63 19.20 19.89 19.43 3.62%
DPS 6.29 6.14 6.00 6.37 6.32 6.19 6.00 3.18%
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 99.40 103.00 108.06 107.41 110.36 111.56 110.29 -6.66%
EPS 12.80 13.53 14.59 12.30 12.77 13.51 13.61 -3.99%
DPS 3.93 3.93 3.93 4.20 4.20 4.20 4.20 -4.31%
NAPS 1.4984 1.4979 1.5388 1.4989 1.4834 1.4272 1.4434 2.51%
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 0.71 0.83 0.79 0.81 0.72 0.63 0.75 -3.57%
P/EPS 5.51 6.29 5.88 7.09 6.25 5.23 6.07 -6.22%
EY 18.15 15.90 17.01 14.11 16.00 19.12 16.46 6.70%
DY 5.57 4.61 4.58 4.82 5.27 5.95 5.08 6.30%
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 0.69 0.76 0.84 0.77 0.80 0.72 0.78 -7.81%
P/EPS 5.36 5.82 6.24 6.71 6.88 5.98 6.28 -9.97%
EY 18.64 17.19 16.03 14.90 14.54 16.71 15.92 11.03%
DY 5.72 4.99 4.32 5.09 4.79 5.20 4.92 10.51%
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