Highlights

[GCB] YoY TTM Result on 2016-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     4.35%    YoY -     87.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,942,145 2,261,346 2,150,306 2,315,866 2,380,669 1,818,871 1,362,713 13.68%
  YoY % 30.11% 5.16% -7.15% -2.72% 30.89% 33.47% -
  Horiz. % 215.90% 165.94% 157.80% 169.95% 174.70% 133.47% 100.00%
PBT 268,006 209,463 112,020 52,208 36,373 -18,481 7,871 79.98%
  YoY % 27.95% 86.99% 114.56% 43.54% 296.81% -334.80% -
  Horiz. % 3,404.98% 2,661.20% 1,423.20% 663.30% 462.11% -234.80% 100.00%
Tax -48,609 -20,209 -22,862 -9,447 -13,996 1,189 -3,544 54.69%
  YoY % -140.53% 11.60% -142.00% 32.50% -1,277.12% 133.55% -
  Horiz. % 1,371.59% 570.23% 645.09% 266.56% 394.92% -33.55% 100.00%
NP 219,397 189,254 89,158 42,761 22,377 -17,292 4,327 92.33%
  YoY % 15.93% 112.27% 108.50% 91.09% 229.41% -499.63% -
  Horiz. % 5,070.42% 4,373.79% 2,060.50% 988.24% 517.15% -399.63% 100.00%
NP to SH 219,397 189,254 89,158 42,575 22,757 -17,558 3,415 100.06%
  YoY % 15.93% 112.27% 109.41% 87.09% 229.61% -614.14% -
  Horiz. % 6,424.51% 5,541.84% 2,610.78% 1,246.71% 666.38% -514.14% 100.00%
Tax Rate 18.14 % 9.65 % 20.41 % 18.09 % 38.48 % - % 45.03 % -14.06%
  YoY % 87.98% -52.72% 12.82% -52.99% 0.00% 0.00% -
  Horiz. % 40.28% 21.43% 45.33% 40.17% 85.45% 0.00% 100.00%
Total Cost 2,722,748 2,072,092 2,061,148 2,273,105 2,358,292 1,836,163 1,358,386 12.28%
  YoY % 31.40% 0.53% -9.32% -3.61% 28.44% 35.17% -
  Horiz. % 200.44% 152.54% 151.74% 167.34% 173.61% 135.17% 100.00%
Net Worth 521,852 666,856 476,579 424,391 377,196 321,636 329,604 7.96%
  YoY % -21.74% 39.93% 12.30% 12.51% 17.27% -2.42% -
  Horiz. % 158.33% 202.32% 144.59% 128.76% 114.44% 97.58% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 24,644 19,113 4,779 7,168 0 0 7,149 22.89%
  YoY % 28.93% 299.94% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 344.70% 267.35% 66.85% 100.27% 0.00% 0.00% 100.00%
Div Payout % 11.23 % 10.10 % 5.36 % 16.84 % - % - % 209.35 % -38.57%
  YoY % 11.19% 88.43% -68.17% 0.00% 0.00% 0.00% -
  Horiz. % 5.36% 4.82% 2.56% 8.04% 0.00% 0.00% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 521,852 666,856 476,579 424,391 377,196 321,636 329,604 7.96%
  YoY % -21.74% 39.93% 12.30% 12.51% 17.27% -2.42% -
  Horiz. % 158.33% 202.32% 144.59% 128.76% 114.44% 97.58% 100.00%
NOSH 553,220 477,862 477,918 477,918 477,222 476,923 477,134 2.50%
  YoY % 15.77% -0.01% 0.00% 0.15% 0.06% -0.04% -
  Horiz. % 115.95% 100.15% 100.16% 100.16% 100.02% 99.96% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.46 % 8.37 % 4.15 % 1.85 % 0.94 % -0.95 % 0.32 % 68.98%
  YoY % -10.87% 101.69% 124.32% 96.81% 198.95% -396.88% -
  Horiz. % 2,331.25% 2,615.62% 1,296.88% 578.12% 293.75% -296.88% 100.00%
ROE 42.04 % 28.38 % 18.71 % 10.03 % 6.03 % -5.46 % 1.04 % 85.20%
  YoY % 48.13% 51.68% 86.54% 66.33% 210.44% -625.00% -
  Horiz. % 4,042.31% 2,728.85% 1,799.04% 964.42% 579.81% -525.00% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 531.82 473.22 449.93 484.57 498.86 381.38 285.60 10.91%
  YoY % 12.38% 5.18% -7.15% -2.86% 30.80% 33.54% -
  Horiz. % 186.21% 165.69% 157.54% 169.67% 174.67% 133.54% 100.00%
EPS 39.66 39.60 18.66 8.91 4.77 -3.68 0.72 95.00%
  YoY % 0.15% 112.22% 109.43% 86.79% 229.62% -611.11% -
  Horiz. % 5,508.33% 5,500.00% 2,591.67% 1,237.50% 662.50% -511.11% 100.00%
DPS 4.45 4.00 1.00 1.50 0.00 0.00 1.50 19.86%
  YoY % 11.25% 300.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 296.67% 266.67% 66.67% 100.00% 0.00% 0.00% 100.00%
NAPS 0.9433 1.3955 0.9972 0.8880 0.7904 0.6744 0.6908 5.33%
  YoY % -32.40% 39.94% 12.30% 12.35% 17.20% -2.37% -
  Horiz. % 136.55% 202.01% 144.35% 128.55% 114.42% 97.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,008,753
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 291.66 224.17 213.16 229.58 236.00 180.31 135.09 13.68%
  YoY % 30.11% 5.17% -7.15% -2.72% 30.89% 33.47% -
  Horiz. % 215.90% 165.94% 157.79% 169.95% 174.70% 133.47% 100.00%
EPS 21.75 18.76 8.84 4.22 2.26 -1.74 0.34 99.92%
  YoY % 15.94% 112.22% 109.48% 86.73% 229.89% -611.76% -
  Horiz. % 6,397.06% 5,517.65% 2,600.00% 1,241.18% 664.71% -511.76% 100.00%
DPS 2.44 1.89 0.47 0.71 0.00 0.00 0.71 22.83%
  YoY % 29.10% 302.13% -33.80% 0.00% 0.00% 0.00% -
  Horiz. % 343.66% 266.20% 66.20% 100.00% 0.00% 0.00% 100.00%
NAPS 0.5173 0.6611 0.4724 0.4207 0.3739 0.3188 0.3267 7.96%
  YoY % -21.75% 39.94% 12.29% 12.52% 17.28% -2.42% -
  Horiz. % 158.34% 202.36% 144.60% 128.77% 114.45% 97.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.0800 2.7500 2.1300 1.0800 1.3500 1.0200 1.3700 -
P/RPS 0.58 0.58 0.47 0.22 0.27 0.27 0.48 3.20%
  YoY % 0.00% 23.40% 113.64% -18.52% 0.00% -43.75% -
  Horiz. % 120.83% 120.83% 97.92% 45.83% 56.25% 56.25% 100.00%
P/EPS 7.77 6.94 11.42 12.12 28.31 -27.71 191.41 -41.36%
  YoY % 11.96% -39.23% -5.78% -57.19% 202.17% -114.48% -
  Horiz. % 4.06% 3.63% 5.97% 6.33% 14.79% -14.48% 100.00%
EY 12.88 14.40 8.76 8.25 3.53 -3.61 0.52 70.69%
  YoY % -10.56% 64.38% 6.18% 133.71% 197.78% -794.23% -
  Horiz. % 2,476.92% 2,769.23% 1,684.62% 1,586.54% 678.85% -694.23% 100.00%
DY 1.45 1.45 0.47 1.39 0.00 0.00 1.09 4.87%
  YoY % 0.00% 208.51% -66.19% 0.00% 0.00% 0.00% -
  Horiz. % 133.03% 133.03% 43.12% 127.52% 0.00% 0.00% 100.00%
P/NAPS 3.27 1.97 2.14 1.22 1.71 1.51 1.98 8.72%
  YoY % 65.99% -7.94% 75.41% -28.65% 13.25% -23.74% -
  Horiz. % 165.15% 99.49% 108.08% 61.62% 86.36% 76.26% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 18/02/19 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 -
Price 2.9900 3.5000 1.9900 1.0700 1.1700 0.9500 1.5000 -
P/RPS 0.56 0.74 0.44 0.22 0.23 0.25 0.53 0.92%
  YoY % -24.32% 68.18% 100.00% -4.35% -8.00% -52.83% -
  Horiz. % 105.66% 139.62% 83.02% 41.51% 43.40% 47.17% 100.00%
P/EPS 7.54 8.84 10.67 12.01 24.54 -25.80 209.58 -42.53%
  YoY % -14.71% -17.15% -11.16% -51.06% 195.12% -112.31% -
  Horiz. % 3.60% 4.22% 5.09% 5.73% 11.71% -12.31% 100.00%
EY 13.26 11.32 9.37 8.33 4.08 -3.88 0.48 73.82%
  YoY % 17.14% 20.81% 12.48% 104.17% 205.15% -908.33% -
  Horiz. % 2,762.50% 2,358.33% 1,952.08% 1,735.42% 850.00% -808.33% 100.00%
DY 1.49 1.14 0.50 1.40 0.00 0.00 1.00 6.87%
  YoY % 30.70% 128.00% -64.29% 0.00% 0.00% 0.00% -
  Horiz. % 149.00% 114.00% 50.00% 140.00% 0.00% 0.00% 100.00%
P/NAPS 3.17 2.51 2.00 1.20 1.48 1.41 2.17 6.52%
  YoY % 26.29% 25.50% 66.67% -18.92% 4.96% -35.02% -
  Horiz. % 146.08% 115.67% 92.17% 55.30% 68.20% 64.98% 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. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
5. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
6. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
7. BAT - BENEFICIARY IN POTENTIAL "CHANGE" GREATWARRANTS
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers