Highlights

[GCB] QoQ TTM Result on 2011-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 16-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     10.24%    YoY -     229.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,381,816 1,314,124 1,244,966 1,181,106 1,160,058 1,054,107 919,852 31.07%
  QoQ % 5.15% 5.56% 5.41% 1.81% 10.05% 14.60% -
  Horiz. % 150.22% 142.86% 135.34% 128.40% 126.11% 114.60% 100.00%
PBT 150,079 139,940 133,119 118,040 111,449 88,741 69,213 67.29%
  QoQ % 7.25% 5.12% 12.77% 5.91% 25.59% 28.21% -
  Horiz. % 216.84% 202.19% 192.33% 170.55% 161.02% 128.21% 100.00%
Tax -22,584 -3,936 -5,565 -6,361 -10,066 -24,891 -17,692 17.62%
  QoQ % -473.78% 29.27% 12.51% 36.81% 59.56% -40.69% -
  Horiz. % 127.65% 22.25% 31.45% 35.95% 56.90% 140.69% 100.00%
NP 127,495 136,004 127,554 111,679 101,383 63,850 51,521 82.65%
  QoQ % -6.26% 6.62% 14.21% 10.16% 58.78% 23.93% -
  Horiz. % 247.46% 263.98% 247.58% 216.76% 196.78% 123.93% 100.00%
NP to SH 125,895 134,513 126,441 111,507 101,148 63,778 51,129 82.05%
  QoQ % -6.41% 6.38% 13.39% 10.24% 58.59% 24.74% -
  Horiz. % 246.23% 263.09% 247.30% 218.09% 197.83% 124.74% 100.00%
Tax Rate 15.05 % 2.81 % 4.18 % 5.39 % 9.03 % 28.05 % 25.56 % -29.68%
  QoQ % 435.59% -32.78% -22.45% -40.31% -67.81% 9.74% -
  Horiz. % 58.88% 10.99% 16.35% 21.09% 35.33% 109.74% 100.00%
Total Cost 1,254,321 1,178,120 1,117,412 1,069,427 1,058,675 990,257 868,331 27.70%
  QoQ % 6.47% 5.43% 4.49% 1.02% 6.91% 14.04% -
  Horiz. % 144.45% 135.68% 128.69% 123.16% 121.92% 114.04% 100.00%
Net Worth 265,139 0 23,387,226 199,848 179,547 0 0 -
  QoQ % 0.00% 0.00% 11,602.49% 11.31% 0.00% 0.00% -
  Horiz. % 147.67% 0.00% 13,025.68% 111.31% 100.00% - -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 44,515 44,408 35,295 30,274 23,713 14,710 12,907 127.76%
  QoQ % 0.24% 25.82% 16.59% 27.67% 61.20% 13.97% -
  Horiz. % 344.89% 344.06% 273.46% 234.56% 183.72% 113.97% 100.00%
Div Payout % 35.36 % 33.01 % 27.91 % 27.15 % 23.44 % 23.06 % 25.24 % 25.13%
  QoQ % 7.12% 18.27% 2.80% 15.83% 1.65% -8.64% -
  Horiz. % 140.10% 130.78% 110.58% 107.57% 92.87% 91.36% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 265,139 0 23,387,226 199,848 179,547 0 0 -
  QoQ % 0.00% 0.00% 11,602.49% 11.31% 0.00% 0.00% -
  Horiz. % 147.67% 0.00% 13,025.68% 111.31% 100.00% - -
NOSH 317,646 317,879 317,804 318,686 239,972 240,147 240,049 20.47%
  QoQ % -0.07% 0.02% -0.28% 32.80% -0.07% 0.04% -
  Horiz. % 132.33% 132.42% 132.39% 132.76% 99.97% 100.04% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.23 % 10.35 % 10.25 % 9.46 % 8.74 % 6.06 % 5.60 % 39.41%
  QoQ % -10.82% 0.98% 8.35% 8.24% 44.22% 8.21% -
  Horiz. % 164.82% 184.82% 183.04% 168.93% 156.07% 108.21% 100.00%
ROE 47.48 % - % 0.54 % 55.80 % 56.34 % - % - % -
  QoQ % 0.00% 0.00% -99.03% -0.96% 0.00% 0.00% -
  Horiz. % 84.27% 0.00% 0.96% 99.04% 100.00% - -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 435.02 413.40 391.74 370.62 483.41 438.94 383.19 8.80%
  QoQ % 5.23% 5.53% 5.70% -23.33% 10.13% 14.55% -
  Horiz. % 113.53% 107.88% 102.23% 96.72% 126.15% 114.55% 100.00%
EPS 39.63 42.32 39.79 34.99 42.15 26.56 21.30 51.10%
  QoQ % -6.36% 6.36% 13.72% -16.99% 58.70% 24.69% -
  Horiz. % 186.06% 198.69% 186.81% 164.27% 197.89% 124.69% 100.00%
DPS 14.00 13.97 11.11 9.50 9.88 6.13 5.38 88.86%
  QoQ % 0.21% 25.74% 16.95% -3.85% 61.17% 13.94% -
  Horiz. % 260.22% 259.67% 206.51% 176.58% 183.64% 113.94% 100.00%
NAPS 0.8347 0.0000 73.5900 0.6271 0.7482 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 11,634.97% -16.19% 0.00% 0.00% -
  Horiz. % 111.56% 0.00% 9,835.60% 83.81% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,008,753
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 136.98 130.27 123.42 117.09 115.00 104.50 91.19 31.06%
  QoQ % 5.15% 5.55% 5.41% 1.82% 10.05% 14.60% -
  Horiz. % 150.21% 142.86% 135.34% 128.40% 126.11% 114.60% 100.00%
EPS 12.48 13.33 12.53 11.05 10.03 6.32 5.07 82.01%
  QoQ % -6.38% 6.38% 13.39% 10.17% 58.70% 24.65% -
  Horiz. % 246.15% 262.92% 247.14% 217.95% 197.83% 124.65% 100.00%
DPS 4.41 4.40 3.50 3.00 2.35 1.46 1.28 127.60%
  QoQ % 0.23% 25.71% 16.67% 27.66% 60.96% 14.06% -
  Horiz. % 344.53% 343.75% 273.44% 234.38% 183.59% 114.06% 100.00%
NAPS 0.2628 0.0000 23.1843 0.1981 0.1780 0.0000 0.0000 -
  QoQ % 0.00% 0.00% 11,603.33% 11.29% 0.00% 0.00% -
  Horiz. % 147.64% 0.00% 13,024.89% 111.29% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.3700 1.3700 1.8000 1.5600 1.1200 0.7700 0.4200 -
P/RPS 0.31 0.33 0.46 0.42 0.23 0.18 0.11 99.14%
  QoQ % -6.06% -28.26% 9.52% 82.61% 27.78% 63.64% -
  Horiz. % 281.82% 300.00% 418.18% 381.82% 209.09% 163.64% 100.00%
P/EPS 3.46 3.24 4.52 4.46 2.66 2.90 1.97 45.42%
  QoQ % 6.79% -28.32% 1.35% 67.67% -8.28% 47.21% -
  Horiz. % 175.63% 164.47% 229.44% 226.40% 135.03% 147.21% 100.00%
EY 28.93 30.89 22.10 22.43 37.63 34.49 50.71 -31.14%
  QoQ % -6.35% 39.77% -1.47% -40.39% 9.10% -31.99% -
  Horiz. % 57.05% 60.92% 43.58% 44.23% 74.21% 68.01% 100.00%
DY 10.22 10.20 6.17 6.09 8.82 7.96 12.81 -13.94%
  QoQ % 0.20% 65.32% 1.31% -30.95% 10.80% -37.86% -
  Horiz. % 79.78% 79.63% 48.17% 47.54% 68.85% 62.14% 100.00%
P/NAPS 1.64 0.00 0.02 2.49 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% -99.20% 66.00% 0.00% 0.00% -
  Horiz. % 109.33% 0.00% 1.33% 166.00% 100.00% - -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 -
Price 1.6500 1.6700 1.7300 2.0500 1.4700 0.9000 0.6800 -
P/RPS 0.38 0.40 0.44 0.55 0.30 0.21 0.18 64.34%
  QoQ % -5.00% -9.09% -20.00% 83.33% 42.86% 16.67% -
  Horiz. % 211.11% 222.22% 244.44% 305.56% 166.67% 116.67% 100.00%
P/EPS 4.16 3.95 4.35 5.86 3.49 3.39 3.19 19.30%
  QoQ % 5.32% -9.20% -25.77% 67.91% 2.95% 6.27% -
  Horiz. % 130.41% 123.82% 136.36% 183.70% 109.40% 106.27% 100.00%
EY 24.02 25.34 23.00 17.07 28.67 29.51 31.32 -16.17%
  QoQ % -5.21% 10.17% 34.74% -40.46% -2.85% -5.78% -
  Horiz. % 76.69% 80.91% 73.44% 54.50% 91.54% 94.22% 100.00%
DY 8.48 8.37 6.42 4.63 6.72 6.81 7.91 4.73%
  QoQ % 1.31% 30.37% 38.66% -31.10% -1.32% -13.91% -
  Horiz. % 107.21% 105.82% 81.16% 58.53% 84.96% 86.09% 100.00%
P/NAPS 1.98 0.00 0.02 3.27 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% -99.39% 66.84% 0.00% 0.00% -
  Horiz. % 101.02% 0.00% 1.02% 166.84% 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