[GCB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 7.28%
YoY- -10.22%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 422,176 379,780 361,642 359,532 364,452 412,695 414,265 1.27%
PBT 22,148 20,910 19,589 19,294 17,920 20,056 20,932 3.83%
Tax -2,620 -3,079 -2,501 -2,190 -2,240 -3,019 -2,294 9.27%
NP 19,528 17,831 17,088 17,104 15,680 17,037 18,637 3.16%
-
NP to SH 20,012 17,561 16,874 16,822 15,680 17,037 18,637 4.86%
-
Tax Rate 11.83% 14.73% 12.77% 11.35% 12.50% 15.05% 10.96% -
Total Cost 402,648 361,949 344,554 342,428 348,772 395,658 395,628 1.18%
-
Net Worth 93,469 88,246 85,782 88,724 83,365 72,858 73,368 17.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 10,314 6,404 4,806 - 7,098 3,721 -
Div Payout % - 58.73% 37.95% 28.57% - 41.67% 19.97% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 93,469 88,246 85,782 88,724 83,365 72,858 73,368 17.53%
NOSH 240,528 239,864 240,151 240,314 237,575 215,113 214,715 7.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.63% 4.70% 4.73% 4.76% 4.30% 4.13% 4.50% -
ROE 21.41% 19.90% 19.67% 18.96% 18.81% 23.38% 25.40% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 175.52 158.33 150.59 149.61 153.40 191.85 192.94 -6.11%
EPS 8.32 7.32 7.03 7.00 6.60 7.92 8.68 -2.78%
DPS 0.00 4.30 2.67 2.00 0.00 3.30 1.73 -
NAPS 0.3886 0.3679 0.3572 0.3692 0.3509 0.3387 0.3417 8.96%
Adjusted Per Share Value based on latest NOSH - 239,731
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.97 32.35 30.81 30.63 31.05 35.16 35.29 1.28%
EPS 1.70 1.50 1.44 1.43 1.34 1.45 1.59 4.56%
DPS 0.00 0.88 0.55 0.41 0.00 0.60 0.32 -
NAPS 0.0796 0.0752 0.0731 0.0756 0.071 0.0621 0.0625 17.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.40 0.32 0.29 0.31 0.31 0.32 0.31 -
P/RPS 0.23 0.20 0.19 0.21 0.20 0.17 0.16 27.39%
P/EPS 4.81 4.37 4.13 4.43 4.70 4.04 3.57 22.01%
EY 20.80 22.88 24.23 22.58 21.29 24.75 28.00 -17.99%
DY 0.00 13.44 9.20 6.45 0.00 10.31 5.59 -
P/NAPS 1.03 0.87 0.81 0.84 0.88 0.94 0.91 8.61%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 22/11/05 -
Price 0.38 0.45 0.33 0.28 0.30 0.32 0.32 -
P/RPS 0.22 0.28 0.22 0.19 0.20 0.17 0.17 18.77%
P/EPS 4.57 6.15 4.70 4.00 4.55 4.04 3.69 15.34%
EY 21.89 16.27 21.29 25.00 22.00 24.75 27.13 -13.34%
DY 0.00 9.56 8.08 7.14 0.00 10.31 5.42 -
P/NAPS 0.98 1.22 0.92 0.76 0.85 0.94 0.94 2.81%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment