Highlights

[GCB] QoQ TTM Result on 2013-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -90.79%    YoY -     -97.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,685,992 1,602,728 1,478,050 1,362,713 1,429,301 1,449,488 1,463,202 9.90%
  QoQ % 5.20% 8.44% 8.46% -4.66% -1.39% -0.94% -
  Horiz. % 115.23% 109.54% 101.01% 93.13% 97.68% 99.06% 100.00%
PBT -16,609 -16,317 -8,410 7,871 50,622 99,672 130,316 -
  QoQ % -1.79% -94.02% -206.85% -84.45% -49.21% -23.52% -
  Horiz. % -12.75% -12.52% -6.45% 6.04% 38.85% 76.48% 100.00%
Tax 741 1,618 1,311 -3,544 -12,155 -21,769 -25,018 -
  QoQ % -54.20% 23.42% 136.99% 70.84% 44.16% 12.99% -
  Horiz. % -2.96% -6.47% -5.24% 14.17% 48.59% 87.01% 100.00%
NP -15,868 -14,699 -7,099 4,327 38,467 77,903 105,298 -
  QoQ % -7.95% -107.06% -264.06% -88.75% -50.62% -26.02% -
  Horiz. % -15.07% -13.96% -6.74% 4.11% 36.53% 73.98% 100.00%
NP to SH -16,812 -15,418 -7,841 3,415 37,085 76,343 104,218 -
  QoQ % -9.04% -96.63% -329.60% -90.79% -51.42% -26.75% -
  Horiz. % -16.13% -14.79% -7.52% 3.28% 35.58% 73.25% 100.00%
Tax Rate - % - % - % 45.03 % 24.01 % 21.84 % 19.20 % -
  QoQ % 0.00% 0.00% 0.00% 87.55% 9.94% 13.75% -
  Horiz. % 0.00% 0.00% 0.00% 234.53% 125.05% 113.75% 100.00%
Total Cost 1,701,860 1,617,427 1,485,149 1,358,386 1,390,834 1,371,585 1,357,904 16.23%
  QoQ % 5.22% 8.91% 9.33% -2.33% 1.40% 1.01% -
  Horiz. % 125.33% 119.11% 109.37% 100.04% 102.43% 101.01% 100.00%
Net Worth 320,831 0 333,400 329,604 336,654 354,258 351,465 -5.89%
  QoQ % 0.00% 0.00% 1.15% -2.09% -4.97% 0.79% -
  Horiz. % 91.28% 0.00% 94.86% 93.78% 95.79% 100.79% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 0 0 7,149 23,825 33,343 41,280 -
  QoQ % 0.00% 0.00% 0.00% -69.99% -28.55% -19.23% -
  Horiz. % 0.00% 0.00% 0.00% 17.32% 57.72% 80.77% 100.00%
Div Payout % - % - % - % 209.35 % 64.24 % 43.68 % 39.61 % -
  QoQ % 0.00% 0.00% 0.00% 225.89% 47.07% 10.28% -
  Horiz. % 0.00% 0.00% 0.00% 528.53% 162.18% 110.28% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 320,831 0 333,400 329,604 336,654 354,258 351,465 -5.89%
  QoQ % 0.00% 0.00% 1.15% -2.09% -4.97% 0.79% -
  Horiz. % 91.28% 0.00% 94.86% 93.78% 95.79% 100.79% 100.00%
NOSH 476,223 500,000 475,945 477,134 475,702 476,089 476,628 -0.06%
  QoQ % -4.76% 5.05% -0.25% 0.30% -0.08% -0.11% -
  Horiz. % 99.91% 104.90% 99.86% 100.11% 99.81% 99.89% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.94 % -0.92 % -0.48 % 0.32 % 2.69 % 5.37 % 7.20 % -
  QoQ % -2.17% -91.67% -250.00% -88.10% -49.91% -25.42% -
  Horiz. % -13.06% -12.78% -6.67% 4.44% 37.36% 74.58% 100.00%
ROE -5.24 % - % -2.35 % 1.04 % 11.02 % 21.55 % 29.65 % -
  QoQ % 0.00% 0.00% -325.96% -90.56% -48.86% -27.32% -
  Horiz. % -17.67% 0.00% -7.93% 3.51% 37.17% 72.68% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 354.03 320.55 310.55 285.60 300.46 304.46 306.99 9.96%
  QoQ % 10.44% 3.22% 8.74% -4.95% -1.31% -0.82% -
  Horiz. % 115.32% 104.42% 101.16% 93.03% 97.87% 99.18% 100.00%
EPS -3.53 -3.08 -1.65 0.72 7.80 16.04 21.87 -
  QoQ % -14.61% -86.67% -329.17% -90.77% -51.37% -26.66% -
  Horiz. % -16.14% -14.08% -7.54% 3.29% 35.67% 73.34% 100.00%
DPS 0.00 0.00 0.00 1.50 5.00 7.00 8.66 -
  QoQ % 0.00% 0.00% 0.00% -70.00% -28.57% -19.17% -
  Horiz. % 0.00% 0.00% 0.00% 17.32% 57.74% 80.83% 100.00%
NAPS 0.6737 0.0000 0.7005 0.6908 0.7077 0.7441 0.7374 -5.84%
  QoQ % 0.00% 0.00% 1.40% -2.39% -4.89% 0.91% -
  Horiz. % 91.36% 0.00% 95.00% 93.68% 95.97% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,008,525
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 167.17 158.92 146.56 135.12 141.72 143.72 145.08 9.90%
  QoQ % 5.19% 8.43% 8.47% -4.66% -1.39% -0.94% -
  Horiz. % 115.23% 109.54% 101.02% 93.13% 97.68% 99.06% 100.00%
EPS -1.67 -1.53 -0.78 0.34 3.68 7.57 10.33 -
  QoQ % -9.15% -96.15% -329.41% -90.76% -51.39% -26.72% -
  Horiz. % -16.17% -14.81% -7.55% 3.29% 35.62% 73.28% 100.00%
DPS 0.00 0.00 0.00 0.71 2.36 3.31 4.09 -
  QoQ % 0.00% 0.00% 0.00% -69.92% -28.70% -19.07% -
  Horiz. % 0.00% 0.00% 0.00% 17.36% 57.70% 80.93% 100.00%
NAPS 0.3181 0.0000 0.3306 0.3268 0.3338 0.3513 0.3485 -5.90%
  QoQ % 0.00% 0.00% 1.16% -2.10% -4.98% 0.80% -
  Horiz. % 91.28% 0.00% 94.86% 93.77% 95.78% 100.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.2000 1.3000 1.3600 1.3700 1.6600 1.6900 1.7800 -
P/RPS 0.34 0.41 0.44 0.48 0.55 0.56 0.58 -29.93%
  QoQ % -17.07% -6.82% -8.33% -12.73% -1.79% -3.45% -
  Horiz. % 58.62% 70.69% 75.86% 82.76% 94.83% 96.55% 100.00%
P/EPS -33.99 -42.16 -82.55 191.41 21.29 10.54 8.14 -
  QoQ % 19.38% 48.93% -143.13% 799.06% 101.99% 29.48% -
  Horiz. % -417.57% -517.94% -1,014.13% 2,351.47% 261.55% 129.48% 100.00%
EY -2.94 -2.37 -1.21 0.52 4.70 9.49 12.28 -
  QoQ % -24.05% -95.87% -332.69% -88.94% -50.47% -22.72% -
  Horiz. % -23.94% -19.30% -9.85% 4.23% 38.27% 77.28% 100.00%
DY 0.00 0.00 0.00 1.09 3.01 4.14 4.87 -
  QoQ % 0.00% 0.00% 0.00% -63.79% -27.29% -14.99% -
  Horiz. % 0.00% 0.00% 0.00% 22.38% 61.81% 85.01% 100.00%
P/NAPS 1.78 0.00 1.94 1.98 2.35 2.27 2.41 -18.28%
  QoQ % 0.00% 0.00% -2.02% -15.74% 3.52% -5.81% -
  Horiz. % 73.86% 0.00% 80.50% 82.16% 97.51% 94.19% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 -
Price 1.0400 1.2800 1.4000 1.5000 1.5100 1.6400 1.8300 -
P/RPS 0.29 0.40 0.45 0.53 0.50 0.54 0.60 -38.38%
  QoQ % -27.50% -11.11% -15.09% 6.00% -7.41% -10.00% -
  Horiz. % 48.33% 66.67% 75.00% 88.33% 83.33% 90.00% 100.00%
P/EPS -29.46 -41.51 -84.98 209.58 19.37 10.23 8.37 -
  QoQ % 29.03% 51.15% -140.55% 981.98% 89.35% 22.22% -
  Horiz. % -351.97% -495.94% -1,015.29% 2,503.94% 231.42% 122.22% 100.00%
EY -3.39 -2.41 -1.18 0.48 5.16 9.78 11.95 -
  QoQ % -40.66% -104.24% -345.83% -90.70% -47.24% -18.16% -
  Horiz. % -28.37% -20.17% -9.87% 4.02% 43.18% 81.84% 100.00%
DY 0.00 0.00 0.00 1.00 3.31 4.27 4.73 -
  QoQ % 0.00% 0.00% 0.00% -69.79% -22.48% -9.73% -
  Horiz. % 0.00% 0.00% 0.00% 21.14% 69.98% 90.27% 100.00%
P/NAPS 1.54 0.00 2.00 2.17 2.13 2.20 2.48 -27.19%
  QoQ % 0.00% 0.00% -7.83% 1.88% -3.18% -11.29% -
  Horiz. % 62.10% 0.00% 80.65% 87.50% 85.89% 88.71% 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.
 


 

387  354  510  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers