[GUH] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[GUH] GUH HOLDINGS BHD

Announcement Date

19-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 53.67%

YoY- -32.48%

Quarter Report

GUH Quarterly Report 2Q13.xls.pdf

Latest QR

Upcoming QR

GUH's Result

GUH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	82,834	70,743	71,301	78,592	77,432	75,604	82,351	0.09%
YoY %	17.09%	-0.78%	-9.28%	1.50%	2.42%	-8.19%	-	-
Horiz. %	100.59%	85.90%	86.58%	95.44%	94.03%	91.81%	100.00%	-
PBT	6,753	5,891	6,327	12,232	17,868	10,047	11,235	-8.12%
YoY %	14.63%	-6.89%	-48.28%	-31.54%	77.84%	-10.57%	-	-
Horiz. %	60.11%	52.43%	56.32%	108.87%	159.04%	89.43%	100.00%	-
Tax	-1,747	-1,474	-1,729	-2,526	-3,849	-2,497	-1,457	3.06%
YoY %	-18.52%	14.75%	31.55%	34.37%	-54.14%	-71.38%	-	-
Horiz. %	119.90%	101.17%	118.67%	173.37%	264.17%	171.38%	100.00%	-
NP	5,006	4,417	4,598	9,706	14,019	7,550	9,778	-10.54%
YoY %	13.33%	-3.94%	-52.63%	-30.77%	85.68%	-22.79%	-	-
Horiz. %	51.20%	45.17%	47.02%	99.26%	143.37%	77.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,009	4,417	4,598	9,466	14,019	7,550	9,778	-10.54%
YoY %	13.40%	-3.94%	-51.43%	-32.48%	85.68%	-22.79%	-	-
Horiz. %	51.23%	45.17%	47.02%	96.81%	143.37%	77.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.87%	25.02%	27.33%	20.65%	21.54%	24.85%	12.97%	-
YoY %	3.40%	-8.45%	32.35%	-4.13%	-13.32%	91.60%	-	-
Horiz. %	199.46%	192.91%	210.72%	159.21%	166.08%	191.60%	100.00%	-
Total Cost	77,828	66,326	66,703	68,886	63,413	68,054	72,573	1.17%
YoY %	17.34%	-0.57%	-3.17%	8.63%	-6.82%	-6.23%	-	-
Horiz. %	107.24%	91.39%	91.91%	94.92%	87.38%	93.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	511,445	515,757	486,225	447,740	434,053	407,146	385,439	4.82%
YoY %	-0.84%	6.07%	8.60%	3.15%	6.61%	5.63%	-	-
Horiz. %	132.69%	133.81%	126.15%	116.16%	112.61%	105.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	9,227	13,224	13,212	10,576	11,082	11,858	11,157	-3.11%
YoY %	-30.23%	0.09%	24.92%	-4.57%	-6.54%	6.28%	-	-
Horiz. %	82.70%	118.53%	118.42%	94.79%	99.33%	106.28%	100.00%	-
Div Payout %	184.21%	299.40%	287.36%	111.73%	79.05%	157.07%	114.11%	-
YoY %	-38.47%	4.19%	157.19%	41.34%	-49.67%	37.65%	-	-
Horiz. %	161.43%	262.38%	251.83%	97.91%	69.28%	137.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	511,445	515,757	486,225	447,740	434,053	407,146	385,439	4.82%
YoY %	-0.84%	6.07%	8.60%	3.15%	6.61%	5.63%	-	-
Horiz. %	132.69%	133.81%	126.15%	116.16%	112.61%	105.63%	100.00%	-
NOSH	263,631	264,491	264,252	176,275	184,703	197,643	202,863	4.45%
YoY %	-0.33%	0.09%	49.91%	-4.56%	-6.55%	-2.57%	-	-
Horiz. %	129.96%	130.38%	130.26%	86.89%	91.05%	97.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.04%	6.24%	6.45%	12.35%	18.10%	9.99%	11.87%	-
YoY %	-3.21%	-3.26%	-47.77%	-31.77%	81.18%	-15.84%	-	-
Horiz. %	50.88%	52.57%	54.34%	104.04%	152.49%	84.16%	100.00%	-
ROE	0.98%	0.86%	0.95%	2.11%	3.23%	1.85%	2.54%	-
YoY %	13.95%	-9.47%	-54.98%	-34.67%	74.59%	-27.17%	-	-
Horiz. %	38.58%	33.86%	37.40%	83.07%	127.17%	72.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	31.42	26.75	26.98	44.58	41.92	38.25	40.59	-4.17%
YoY %	17.46%	-0.85%	-39.48%	6.35%	9.59%	-5.76%	-	-
Horiz. %	77.41%	65.90%	66.47%	109.83%	103.28%	94.24%	100.00%	-
EPS	1.90	1.67	1.74	5.37	7.59	3.82	4.82	-14.35%
YoY %	13.77%	-4.02%	-67.60%	-29.25%	98.69%	-20.75%	-	-
Horiz. %	39.42%	34.65%	36.10%	111.41%	157.47%	79.25%	100.00%	-
DPS	3.50	5.00	5.00	6.00	6.00	6.00	5.50	-7.24%
YoY %	-30.00%	0.00%	-16.67%	0.00%	0.00%	9.09%	-	-
Horiz. %	63.64%	90.91%	90.91%	109.09%	109.09%	109.09%	100.00%	-
NAPS	1.94	1.95	1.84	2.54	2.35	2.06	1.90	0.34%
YoY %	-0.51%	5.98%	-27.56%	8.09%	14.08%	8.42%	-	-
Horiz. %	102.11%	102.63%	96.84%	133.68%	123.68%	108.42%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 176,275
RPS	29.37	25.08	25.28	27.86	27.45	26.80	29.20	0.09%
YoY %	17.11%	-0.79%	-9.26%	1.49%	2.43%	-8.22%	-	-
Horiz. %	100.58%	85.89%	86.58%	95.41%	94.01%	91.78%	100.00%	-
EPS	1.78	1.57	1.63	3.36	4.97	2.68	3.47	-10.52%
YoY %	13.38%	-3.68%	-51.49%	-32.39%	85.45%	-22.77%	-	-
Horiz. %	51.30%	45.24%	46.97%	96.83%	143.23%	77.23%	100.00%	-
DPS	3.27	4.69	4.68	3.75	3.93	4.20	3.96	-3.13%
YoY %	-30.28%	0.21%	24.80%	-4.58%	-6.43%	6.06%	-	-
Horiz. %	82.58%	118.43%	118.18%	94.70%	99.24%	106.06%	100.00%	-
NAPS	1.8132	1.8285	1.7238	1.5873	1.5388	1.4434	1.3665	4.82%
YoY %	-0.84%	6.07%	8.60%	3.15%	6.61%	5.63%	-	-
Horiz. %	132.69%	133.81%	126.15%	116.16%	112.61%	105.63%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.82	0.99	1.40	1.26	1.31	1.18	1.10	-
P/RPS	2.61	3.70	5.19	2.83	3.12	3.08	2.71	-0.62%
YoY %	-29.46%	-28.71%	83.39%	-9.29%	1.30%	13.65%	-	-
Horiz. %	96.31%	136.53%	191.51%	104.43%	115.13%	113.65%	100.00%	-
P/EPS	43.16	59.28	80.46	23.46	17.26	30.89	22.82	11.19%
YoY %	-27.19%	-26.32%	242.97%	35.92%	-44.12%	35.36%	-	-
Horiz. %	189.13%	259.77%	352.59%	102.80%	75.64%	135.36%	100.00%	-
EY	2.32	1.69	1.24	4.26	5.79	3.24	4.38	-10.04%
YoY %	37.28%	36.29%	-70.89%	-26.42%	78.70%	-26.03%	-	-
Horiz. %	52.97%	38.58%	28.31%	97.26%	132.19%	73.97%	100.00%	-
DY	4.27	5.05	3.57	4.76	4.58	5.08	5.00	-2.59%
YoY %	-15.45%	41.46%	-25.00%	3.93%	-9.84%	1.60%	-	-
Horiz. %	85.40%	101.00%	71.40%	95.20%	91.60%	101.60%	100.00%	-
P/NAPS	0.42	0.51	0.76	0.50	0.56	0.57	0.58	-5.23%
YoY %	-17.65%	-32.89%	52.00%	-10.71%	-1.75%	-1.72%	-	-
Horiz. %	72.41%	87.93%	131.03%	86.21%	96.55%	98.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	18/08/15	18/08/14	19/08/13	13/08/12	15/08/11	16/08/10	-
Price	0.83	0.94	1.56	1.45	1.39	1.22	1.15	-
P/RPS	2.64	3.51	5.78	3.25	3.32	3.19	2.83	-1.15%
YoY %	-24.79%	-39.27%	77.85%	-2.11%	4.08%	12.72%	-	-
Horiz. %	93.29%	124.03%	204.24%	114.84%	117.31%	112.72%	100.00%	-
P/EPS	43.68	56.29	89.66	27.00	18.31	31.94	23.86	10.59%
YoY %	-22.40%	-37.22%	232.07%	47.46%	-42.67%	33.86%	-	-
Horiz. %	183.07%	235.92%	375.78%	113.16%	76.74%	133.86%	100.00%	-
EY	2.29	1.78	1.12	3.70	5.46	3.13	4.19	-9.57%
YoY %	28.65%	58.93%	-69.73%	-32.23%	74.44%	-25.30%	-	-
Horiz. %	54.65%	42.48%	26.73%	88.31%	130.31%	74.70%	100.00%	-
DY	4.22	5.32	3.21	4.14	4.32	4.92	4.78	-2.05%
YoY %	-20.68%	65.73%	-22.46%	-4.17%	-12.20%	2.93%	-	-
Horiz. %	88.28%	111.30%	67.15%	86.61%	90.38%	102.93%	100.00%	-
P/NAPS	0.43	0.48	0.85	0.57	0.59	0.59	0.61	-5.65%
YoY %	-10.42%	-43.53%	49.12%	-3.39%	0.00%	-3.28%	-	-
Horiz. %	70.49%	78.69%	139.34%	93.44%	96.72%	96.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos