[GUH] YoY Annualized 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- -31.77%
YoY- -24.83%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 293,620 265,900 307,040 247,616 281,848 315,108 280,860 0.74%
PBT 11,072 25,076 32,128 31,132 38,520 47,308 58,656 -24.24%
Tax -376 -5,780 -5,476 -6,356 -5,740 -9,248 -7,992 -39.88%
NP 10,696 19,296 26,652 24,776 32,780 38,060 50,664 -22.81%
-
NP to SH 10,688 19,300 26,652 24,640 32,780 38,060 50,664 -22.82%
-
Tax Rate 3.40% 23.05% 17.04% 20.42% 14.90% 19.55% 13.63% -
Total Cost 282,924 246,604 280,388 222,840 249,068 277,048 230,196 3.49%
-
Net Worth 507,944 506,229 490,396 432,435 422,787 396,458 375,514 5.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 507,944 506,229 490,396 432,435 422,787 396,458 375,514 5.15%
NOSH 264,554 263,661 266,520 176,504 186,249 198,229 202,980 4.51%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.64% 7.26% 8.68% 10.01% 11.63% 12.08% 18.04% -
ROE 2.10% 3.81% 5.43% 5.70% 7.75% 9.60% 13.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 110.99 100.85 115.20 140.29 151.33 158.96 138.37 -3.60%
EPS 4.04 7.32 10.00 13.96 17.60 19.20 24.96 -26.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.84 2.45 2.27 2.00 1.85 0.62%
Adjusted Per Share Value based on latest NOSH - 176,504
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 104.10 94.27 108.85 87.79 99.92 111.71 99.57 0.74%
EPS 3.79 6.84 9.45 8.74 11.62 13.49 17.96 -22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8008 1.7947 1.7386 1.5331 1.4989 1.4055 1.3313 5.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 1.07 1.20 1.11 1.32 1.17 1.20 -
P/RPS 0.82 1.06 1.04 0.79 0.87 0.74 0.87 -0.98%
P/EPS 22.52 14.62 12.00 7.95 7.50 6.09 4.81 29.31%
EY 4.44 6.84 8.33 12.58 13.33 16.41 20.80 -22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.65 0.45 0.58 0.59 0.65 -5.25%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 19/05/15 19/05/14 21/05/13 28/05/12 24/05/11 19/05/10 -
Price 0.85 1.04 1.39 1.30 1.25 1.28 1.16 -
P/RPS 0.77 1.03 1.21 0.93 0.83 0.81 0.84 -1.43%
P/EPS 21.04 14.21 13.90 9.31 7.10 6.67 4.65 28.57%
EY 4.75 7.04 7.19 10.74 14.08 15.00 21.52 -22.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.54 0.76 0.53 0.55 0.64 0.63 -5.80%

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