Highlights

[GCB] YoY Quarter Result on 2017-09-30 [#3]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 13-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     29.77%    YoY -     91.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 542,860 597,512 708,831 411,551 328,287 348,474 365,721 6.80%
  YoY % -9.15% -15.70% 72.23% 25.36% -5.79% -4.72% -
  Horiz. % 148.44% 163.38% 193.82% 112.53% 89.76% 95.28% 100.00%
PBT 36,350 17,254 24,004 -13,030 -12,738 36,312 33,823 1.21%
  YoY % 110.68% -28.12% 284.22% -2.29% -135.08% 7.36% -
  Horiz. % 107.47% 51.01% 70.97% -38.52% -37.66% 107.36% 100.00%
Tax -6,654 -1,916 -2,558 13 890 -8,724 -7,585 -2.16%
  YoY % -247.29% 25.10% -19,776.92% -98.54% 110.20% -15.02% -
  Horiz. % 87.73% 25.26% 33.72% -0.17% -11.73% 115.02% 100.00%
NP 29,696 15,338 21,446 -13,017 -11,848 27,588 26,238 2.08%
  YoY % 93.61% -28.48% 264.75% -9.87% -142.95% 5.15% -
  Horiz. % 113.18% 58.46% 81.74% -49.61% -45.16% 105.15% 100.00%
NP to SH 29,696 15,484 21,686 -13,239 -11,845 27,413 25,939 2.28%
  YoY % 91.79% -28.60% 263.80% -11.77% -143.21% 5.68% -
  Horiz. % 114.48% 59.69% 83.60% -51.04% -45.66% 105.68% 100.00%
Tax Rate 18.31 % 11.10 % 10.66 % - % - % 24.03 % 22.43 % -3.32%
  YoY % 64.95% 4.13% 0.00% 0.00% 0.00% 7.13% -
  Horiz. % 81.63% 49.49% 47.53% 0.00% 0.00% 107.13% 100.00%
Total Cost 513,164 582,174 687,385 424,568 340,135 320,886 339,483 7.12%
  YoY % -11.85% -15.31% 61.90% 24.82% 6.00% -5.48% -
  Horiz. % 151.16% 171.49% 202.48% 125.06% 100.19% 94.52% 100.00%
Net Worth 468,455 412,237 382,054 320,831 336,654 331,430 249,217 11.08%
  YoY % 13.64% 7.90% 19.08% -4.70% 1.58% 32.99% -
  Horiz. % 187.97% 165.41% 153.30% 128.74% 135.08% 132.99% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,779 7,168 - - - 9,518 12,715 -15.04%
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% -25.14% -
  Horiz. % 37.59% 56.38% 0.00% 0.00% 0.00% 74.86% 100.00%
Div Payout % 16.09 % 46.30 % - % - % - % 34.72 % 49.02 % -16.93%
  YoY % -65.25% 0.00% 0.00% 0.00% 0.00% -29.17% -
  Horiz. % 32.82% 94.45% 0.00% 0.00% 0.00% 70.83% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 468,455 412,237 382,054 320,831 336,654 331,430 249,217 11.08%
  YoY % 13.64% 7.90% 19.08% -4.70% 1.58% 32.99% -
  Horiz. % 187.97% 165.41% 153.30% 128.74% 135.08% 132.99% 100.00%
NOSH 477,918 477,901 476,615 476,223 475,702 475,920 317,879 7.03%
  YoY % 0.00% 0.27% 0.08% 0.11% -0.05% 49.72% -
  Horiz. % 150.35% 150.34% 149.94% 149.81% 149.65% 149.72% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.47 % 2.57 % 3.03 % -3.16 % -3.61 % 7.92 % 7.17 % -4.41%
  YoY % 112.84% -15.18% 195.89% 12.47% -145.58% 10.46% -
  Horiz. % 76.29% 35.84% 42.26% -44.07% -50.35% 110.46% 100.00%
ROE 6.34 % 3.76 % 5.68 % -4.13 % -3.52 % 8.27 % 10.41 % -7.93%
  YoY % 68.62% -33.80% 237.53% -17.33% -142.56% -20.56% -
  Horiz. % 60.90% 36.12% 54.56% -39.67% -33.81% 79.44% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.59 125.03 148.72 86.42 69.01 73.22 115.05 -0.21%
  YoY % -9.15% -15.93% 72.09% 25.23% -5.75% -36.36% -
  Horiz. % 98.73% 108.67% 129.27% 75.12% 59.98% 63.64% 100.00%
EPS 6.21 3.24 4.55 -2.78 -2.49 5.76 8.16 -4.45%
  YoY % 91.67% -28.79% 263.67% -11.65% -143.23% -29.41% -
  Horiz. % 76.10% 39.71% 55.76% -34.07% -30.51% 70.59% 100.00%
DPS 1.00 1.50 0.00 0.00 0.00 2.00 4.00 -20.61%
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 25.00% 37.50% 0.00% 0.00% 0.00% 50.00% 100.00%
NAPS 0.9802 0.8626 0.8016 0.6737 0.7077 0.6964 0.7840 3.79%
  YoY % 13.63% 7.61% 18.98% -4.80% 1.62% -11.17% -
  Horiz. % 125.03% 110.03% 102.24% 85.93% 90.27% 88.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.06 124.44 147.62 85.71 68.37 72.57 76.17 6.80%
  YoY % -9.14% -15.70% 72.23% 25.36% -5.79% -4.73% -
  Horiz. % 148.43% 163.37% 193.80% 112.52% 89.76% 95.27% 100.00%
EPS 6.18 3.22 4.52 -2.76 -2.47 5.71 5.40 2.27%
  YoY % 91.93% -28.76% 263.77% -11.74% -143.26% 5.74% -
  Horiz. % 114.44% 59.63% 83.70% -51.11% -45.74% 105.74% 100.00%
DPS 1.00 1.49 0.00 0.00 0.00 1.98 2.65 -14.98%
  YoY % -32.89% 0.00% 0.00% 0.00% 0.00% -25.28% -
  Horiz. % 37.74% 56.23% 0.00% 0.00% 0.00% 74.72% 100.00%
NAPS 0.9756 0.8585 0.7957 0.6682 0.7011 0.6903 0.5190 11.08%
  YoY % 13.64% 7.89% 19.08% -4.69% 1.56% 33.01% -
  Horiz. % 187.98% 165.41% 153.31% 128.75% 135.09% 133.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.6400 1.0200 0.8450 1.2000 1.6600 2.0600 1.3700 -
P/RPS 1.44 0.82 0.57 1.39 2.41 2.81 1.19 3.23%
  YoY % 75.61% 43.86% -58.99% -42.32% -14.23% 136.13% -
  Horiz. % 121.01% 68.91% 47.90% 116.81% 202.52% 236.13% 100.00%
P/EPS 26.39 31.48 18.57 -43.17 -66.67 35.76 16.79 7.82%
  YoY % -16.17% 69.52% 143.02% 35.25% -286.44% 112.98% -
  Horiz. % 157.18% 187.49% 110.60% -257.12% -397.08% 212.98% 100.00%
EY 3.79 3.18 5.38 -2.32 -1.50 2.80 5.96 -7.26%
  YoY % 19.18% -40.89% 331.90% -54.67% -153.57% -53.02% -
  Horiz. % 63.59% 53.36% 90.27% -38.93% -25.17% 46.98% 100.00%
DY 0.61 1.47 0.00 0.00 0.00 0.97 2.92 -22.95%
  YoY % -58.50% 0.00% 0.00% 0.00% 0.00% -66.78% -
  Horiz. % 20.89% 50.34% 0.00% 0.00% 0.00% 33.22% 100.00%
P/NAPS 1.67 1.18 1.05 1.78 2.35 2.96 1.75 -0.78%
  YoY % 41.53% 12.38% -41.01% -24.26% -20.61% 69.14% -
  Horiz. % 95.43% 67.43% 60.00% 101.71% 134.29% 169.14% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 -
Price 2.0700 1.1600 0.8500 1.0400 1.5100 1.9400 1.6700 -
P/RPS 1.82 0.93 0.57 1.20 2.19 2.65 1.45 3.86%
  YoY % 95.70% 63.16% -52.50% -45.21% -17.36% 82.76% -
  Horiz. % 125.52% 64.14% 39.31% 82.76% 151.03% 182.76% 100.00%
P/EPS 33.31 35.80 18.68 -37.41 -60.64 33.68 20.47 8.45%
  YoY % -6.96% 91.65% 149.93% 38.31% -280.05% 64.53% -
  Horiz. % 162.73% 174.89% 91.26% -182.76% -296.24% 164.53% 100.00%
EY 3.00 2.79 5.35 -2.67 -1.65 2.97 4.89 -7.81%
  YoY % 7.53% -47.85% 300.37% -61.82% -155.56% -39.26% -
  Horiz. % 61.35% 57.06% 109.41% -54.60% -33.74% 60.74% 100.00%
DY 0.48 1.29 0.00 0.00 0.00 1.03 2.40 -23.51%
  YoY % -62.79% 0.00% 0.00% 0.00% 0.00% -57.08% -
  Horiz. % 20.00% 53.75% 0.00% 0.00% 0.00% 42.92% 100.00%
P/NAPS 2.11 1.34 1.06 1.54 2.13 2.79 2.13 -0.16%
  YoY % 57.46% 26.42% -31.17% -27.70% -23.66% 30.99% -
  Horiz. % 99.06% 62.91% 49.77% 72.30% 100.00% 130.99% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. N2N Connect Berhad - Exciting Times Beckon PublicInvest Research
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
5. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
Partners & Brokers