[GUH] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[GUH] GUH HOLDINGS BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.71%
YoY- -15.29%
Quarter Report
Latest QR
Upcoming QR
GUH's Result
GUH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 289,150 279,545 290,532 314,686 300,426 265,888 308,524 -1.07%
PBT 32,707 40,441 45,827 46,421 49,318 45,075 34,538 -0.90%
Tax -11,867 -10,675 -7,650 -8,300 -4,316 -3,317 -8,974 4.76%
NP 20,840 29,766 38,177 38,121 45,002 41,758 25,564 -3.34%
-
NP to SH 20,695 29,216 38,177 38,121 45,002 41,758 25,564 -3.45%
-
Tax Rate 36.28% 26.40% 16.69% 17.88% 8.75% 7.36% 25.98% -
Total Cost 268,310 249,779 252,355 276,565 255,424 224,130 282,960 -0.88%
-
Net Worth 474,293 448,180 422,496 402,556 383,925 359,929 335,851 5.91%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13,212 10,576 11,082 11,858 11,157 9,018 7,056 11.01%
Div Payout % 63.84% 36.20% 29.03% 31.11% 24.79% 21.60% 27.60% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 474,293 448,180 422,496 402,556 383,925 359,929 335,851 5.91%
NOSH 262,040 176,448 180,554 191,693 202,066 209,261 228,470 2.31%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.21% 10.65% 13.14% 12.11% 14.98% 15.71% 8.29% -
ROE 4.36% 6.52% 9.04% 9.47% 11.72% 11.60% 7.61% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 110.35 158.43 160.91 164.16 148.68 127.06 135.04 -3.30%
EPS 7.90 16.56 21.14 19.89 22.27 19.95 11.19 -5.63%
DPS 5.00 6.00 6.14 6.19 5.50 4.31 3.09 8.34%
NAPS 1.81 2.54 2.34 2.10 1.90 1.72 1.47 3.52%
Adjusted Per Share Value based on latest NOSH - 191,693
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 102.51 99.11 103.00 111.56 106.51 94.26 109.38 -1.07%
EPS 7.34 10.36 13.53 13.51 15.95 14.80 9.06 -3.44%
DPS 4.68 3.75 3.93 4.20 3.96 3.20 2.50 11.01%
NAPS 1.6815 1.5889 1.4979 1.4272 1.3611 1.276 1.1907 5.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.33 1.56 1.33 1.04 1.16 0.88 0.55 -
P/RPS 1.21 0.98 0.83 0.63 0.78 0.69 0.41 19.75%
P/EPS 16.84 9.42 6.29 5.23 5.21 4.41 4.92 22.75%
EY 5.94 10.61 15.90 19.12 19.20 22.68 20.34 -18.53%
DY 3.76 3.85 4.61 5.95 4.74 4.90 5.62 -6.47%
P/NAPS 0.73 0.61 0.57 0.50 0.61 0.51 0.37 11.98%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 26/11/13 28/11/12 15/11/11 29/11/10 11/11/09 19/11/08 -
Price 1.19 1.04 1.23 1.19 1.16 0.83 0.45 -
P/RPS 1.08 0.66 0.76 0.72 0.78 0.65 0.33 21.83%
P/EPS 15.07 6.28 5.82 5.98 5.21 4.16 4.02 24.62%
EY 6.64 15.92 17.19 16.71 19.20 24.04 24.86 -19.74%
DY 4.20 5.77 4.99 5.20 4.74 5.19 6.86 -7.84%
P/NAPS 0.66 0.41 0.53 0.57 0.61 0.48 0.31 13.41%

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