Highlights

[GCB] QoQ TTM Result on 2011-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -6.41%    YoY -     24.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,407,111 1,424,358 1,446,156 1,381,816 1,314,124 1,244,966 1,181,106 12.35%
  QoQ % -1.21% -1.51% 4.66% 5.15% 5.56% 5.41% -
  Horiz. % 119.14% 120.60% 122.44% 116.99% 111.26% 105.41% 100.00%
PBT 161,301 158,812 158,971 150,079 139,940 133,119 118,040 23.07%
  QoQ % 1.57% -0.10% 5.92% 7.25% 5.12% 12.77% -
  Horiz. % 136.65% 134.54% 134.68% 127.14% 118.55% 112.77% 100.00%
Tax -31,276 -30,137 -30,174 -22,584 -3,936 -5,565 -6,361 188.31%
  QoQ % -3.78% 0.12% -33.61% -473.78% 29.27% 12.51% -
  Horiz. % 491.68% 473.78% 474.36% 355.04% 61.88% 87.49% 100.00%
NP 130,025 128,675 128,797 127,495 136,004 127,554 111,679 10.64%
  QoQ % 1.05% -0.09% 1.02% -6.26% 6.62% 14.21% -
  Horiz. % 116.43% 115.22% 115.33% 114.16% 121.78% 114.21% 100.00%
NP to SH 129,440 127,966 127,114 125,895 134,513 126,441 111,507 10.42%
  QoQ % 1.15% 0.67% 0.97% -6.41% 6.38% 13.39% -
  Horiz. % 116.08% 114.76% 114.00% 112.90% 120.63% 113.39% 100.00%
Tax Rate 19.39 % 18.98 % 18.98 % 15.05 % 2.81 % 4.18 % 5.39 % 134.23%
  QoQ % 2.16% 0.00% 26.11% 435.59% -32.78% -22.45% -
  Horiz. % 359.74% 352.13% 352.13% 279.22% 52.13% 77.55% 100.00%
Total Cost 1,277,086 1,295,683 1,317,359 1,254,321 1,178,120 1,117,412 1,069,427 12.52%
  QoQ % -1.44% -1.65% 5.03% 6.47% 5.43% 4.49% -
  Horiz. % 119.42% 121.16% 123.18% 117.29% 110.16% 104.49% 100.00%
Net Worth 331,430 317,464 0 265,139 0 23,387,226 199,848 39.98%
  QoQ % 4.40% 0.00% 0.00% 0.00% 0.00% 11,602.49% -
  Horiz. % 165.84% 158.85% 0.00% 132.67% 0.00% 11,702.49% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 38,097 41,294 42,892 44,515 44,408 35,295 30,274 16.51%
  QoQ % -7.74% -3.72% -3.65% 0.24% 25.82% 16.59% -
  Horiz. % 125.84% 136.40% 141.68% 147.04% 146.69% 116.59% 100.00%
Div Payout % 29.43 % 32.27 % 33.74 % 35.36 % 33.01 % 27.91 % 27.15 % 5.51%
  QoQ % -8.80% -4.36% -4.58% 7.12% 18.27% 2.80% -
  Horiz. % 108.40% 118.86% 124.27% 130.24% 121.58% 102.80% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 331,430 317,464 0 265,139 0 23,387,226 199,848 39.98%
  QoQ % 4.40% 0.00% 0.00% 0.00% 0.00% 11,602.49% -
  Horiz. % 165.84% 158.85% 0.00% 132.67% 0.00% 11,702.49% 100.00%
NOSH 475,920 317,464 317,474 317,646 317,879 317,804 318,686 30.56%
  QoQ % 49.91% -0.00% -0.05% -0.07% 0.02% -0.28% -
  Horiz. % 149.34% 99.62% 99.62% 99.67% 99.75% 99.72% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.24 % 9.03 % 8.91 % 9.23 % 10.35 % 10.25 % 9.46 % -1.55%
  QoQ % 2.33% 1.35% -3.47% -10.82% 0.98% 8.35% -
  Horiz. % 97.67% 95.45% 94.19% 97.57% 109.41% 108.35% 100.00%
ROE 39.05 % 40.31 % - % 47.48 % - % 0.54 % 55.80 % -21.12%
  QoQ % -3.13% 0.00% 0.00% 0.00% 0.00% -99.03% -
  Horiz. % 69.98% 72.24% 0.00% 85.09% 0.00% 0.97% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 295.66 448.67 455.52 435.02 413.40 391.74 370.62 -13.95%
  QoQ % -34.10% -1.50% 4.71% 5.23% 5.53% 5.70% -
  Horiz. % 79.77% 121.06% 122.91% 117.38% 111.54% 105.70% 100.00%
EPS 27.20 40.31 40.04 39.63 42.32 39.79 34.99 -15.42%
  QoQ % -32.52% 0.67% 1.03% -6.36% 6.36% 13.72% -
  Horiz. % 77.74% 115.20% 114.43% 113.26% 120.95% 113.72% 100.00%
DPS 8.01 13.00 13.50 14.00 13.97 11.11 9.50 -10.72%
  QoQ % -38.38% -3.70% -3.57% 0.21% 25.74% 16.95% -
  Horiz. % 84.32% 136.84% 142.11% 147.37% 147.05% 116.95% 100.00%
NAPS 0.6964 1.0000 0.0000 0.8347 0.0000 73.5900 0.6271 7.22%
  QoQ % -30.36% 0.00% 0.00% 0.00% 0.00% 11,634.97% -
  Horiz. % 111.05% 159.46% 0.00% 133.10% 0.00% 11,734.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,008,753
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 139.49 141.20 143.36 136.98 130.27 123.42 117.09 12.34%
  QoQ % -1.21% -1.51% 4.66% 5.15% 5.55% 5.41% -
  Horiz. % 119.13% 120.59% 122.44% 116.99% 111.26% 105.41% 100.00%
EPS 12.83 12.69 12.60 12.48 13.33 12.53 11.05 10.44%
  QoQ % 1.10% 0.71% 0.96% -6.38% 6.38% 13.39% -
  Horiz. % 116.11% 114.84% 114.03% 112.94% 120.63% 113.39% 100.00%
DPS 3.78 4.09 4.25 4.41 4.40 3.50 3.00 16.61%
  QoQ % -7.58% -3.76% -3.63% 0.23% 25.71% 16.67% -
  Horiz. % 126.00% 136.33% 141.67% 147.00% 146.67% 116.67% 100.00%
NAPS 0.3286 0.3147 0.0000 0.2628 0.0000 23.1843 0.1981 40.00%
  QoQ % 4.42% 0.00% 0.00% 0.00% 0.00% 11,603.33% -
  Horiz. % 165.88% 158.86% 0.00% 132.66% 0.00% 11,703.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.0600 1.9300 1.7800 1.3700 1.3700 1.8000 1.5600 -
P/RPS 0.70 0.43 0.39 0.31 0.33 0.46 0.42 40.44%
  QoQ % 62.79% 10.26% 25.81% -6.06% -28.26% 9.52% -
  Horiz. % 166.67% 102.38% 92.86% 73.81% 78.57% 109.52% 100.00%
P/EPS 7.57 4.79 4.45 3.46 3.24 4.52 4.46 42.15%
  QoQ % 58.04% 7.64% 28.61% 6.79% -28.32% 1.35% -
  Horiz. % 169.73% 107.40% 99.78% 77.58% 72.65% 101.35% 100.00%
EY 13.20 20.89 22.49 28.93 30.89 22.10 22.43 -29.71%
  QoQ % -36.81% -7.11% -22.26% -6.35% 39.77% -1.47% -
  Horiz. % 58.85% 93.13% 100.27% 128.98% 137.72% 98.53% 100.00%
DY 3.89 6.74 7.58 10.22 10.20 6.17 6.09 -25.77%
  QoQ % -42.28% -11.08% -25.83% 0.20% 65.32% 1.31% -
  Horiz. % 63.88% 110.67% 124.47% 167.82% 167.49% 101.31% 100.00%
P/NAPS 2.96 1.93 0.00 1.64 0.00 0.02 2.49 12.18%
  QoQ % 53.37% 0.00% 0.00% 0.00% 0.00% -99.20% -
  Horiz. % 118.88% 77.51% 0.00% 65.86% 0.00% 0.80% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 -
Price 1.9400 2.0200 1.8300 1.6500 1.6700 1.7300 2.0500 -
P/RPS 0.66 0.45 0.40 0.38 0.40 0.44 0.55 12.89%
  QoQ % 46.67% 12.50% 5.26% -5.00% -9.09% -20.00% -
  Horiz. % 120.00% 81.82% 72.73% 69.09% 72.73% 80.00% 100.00%
P/EPS 7.13 5.01 4.57 4.16 3.95 4.35 5.86 13.93%
  QoQ % 42.32% 9.63% 9.86% 5.32% -9.20% -25.77% -
  Horiz. % 121.67% 85.49% 77.99% 70.99% 67.41% 74.23% 100.00%
EY 14.02 19.95 21.88 24.02 25.34 23.00 17.07 -12.27%
  QoQ % -29.72% -8.82% -8.91% -5.21% 10.17% 34.74% -
  Horiz. % 82.13% 116.87% 128.18% 140.71% 148.45% 134.74% 100.00%
DY 4.13 6.44 7.38 8.48 8.37 6.42 4.63 -7.32%
  QoQ % -35.87% -12.74% -12.97% 1.31% 30.37% 38.66% -
  Horiz. % 89.20% 139.09% 159.40% 183.15% 180.78% 138.66% 100.00%
P/NAPS 2.79 2.02 0.00 1.98 0.00 0.02 3.27 -10.02%
  QoQ % 38.12% 0.00% 0.00% 0.00% 0.00% -99.39% -
  Horiz. % 85.32% 61.77% 0.00% 60.55% 0.00% 0.61% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
3. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
4. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers