[GUH] QoQ TTM 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- -5.64%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 286,569 279,545 272,988 271,828 280,386 290,532 304,793 -4.01%
PBT 38,606 40,441 39,414 45,050 46,897 45,827 49,547 -15.28%
Tax -8,023 -10,675 -9,518 -10,841 -10,687 -7,650 -8,380 -2.85%
NP 30,583 29,766 29,896 34,209 36,210 38,177 41,167 -17.92%
-
NP to SH 29,987 29,216 29,523 34,076 36,111 38,177 41,167 -18.99%
-
Tax Rate 20.78% 26.40% 24.15% 24.06% 22.79% 16.69% 16.91% -
Total Cost 255,986 249,779 243,092 237,619 244,176 252,355 263,626 -1.93%
-
Net Worth 481,590 448,180 447,740 432,435 422,663 422,496 434,053 7.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,576 10,576 10,576 11,082 11,082 11,082 11,082 -3.05%
Div Payout % 35.27% 36.20% 35.82% 32.52% 30.69% 29.03% 26.92% -
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 481,590 448,180 447,740 432,435 422,663 422,496 434,053 7.15%
NOSH 264,610 176,448 176,275 176,504 176,109 180,554 184,703 27.00%
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% 10.65% 10.95% 12.58% 12.91% 13.14% 13.51% -
ROE 6.23% 6.52% 6.59% 7.88% 8.54% 9.04% 9.48% -
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 108.30 158.43 154.86 154.01 159.21 160.91 165.02 -24.42%
EPS 11.33 16.56 16.75 19.31 20.50 21.14 22.29 -36.23%
DPS 4.00 6.00 6.00 6.28 6.29 6.14 6.00 -23.62%
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 99.11 96.78 96.37 99.40 103.00 108.06 -4.01%
EPS 10.63 10.36 10.47 12.08 12.80 13.53 14.59 -18.98%
DPS 3.75 3.75 3.75 3.93 3.93 3.93 3.93 -3.06%
NAPS 1.7074 1.5889 1.5873 1.5331 1.4984 1.4979 1.5388 7.15%
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 0.98 0.81 0.72 0.71 0.83 0.79 8.24%
P/EPS 8.47 9.42 7.52 5.75 5.51 6.29 5.88 27.46%
EY 11.80 10.61 13.29 17.39 18.15 15.90 17.01 -21.58%
DY 4.16 3.85 4.76 5.66 5.57 4.61 4.58 -6.19%
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 0.66 0.94 0.84 0.69 0.76 0.84 9.28%
P/EPS 9.18 6.28 8.66 6.73 5.36 5.82 6.24 29.26%
EY 10.90 15.92 11.55 14.85 18.64 17.19 16.03 -22.61%
DY 3.84 5.77 4.14 4.83 5.72 4.99 4.32 -7.53%
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