[GCB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 687.09%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,075,808 642,650 566,452 525,062 566,560 694,334 725,365 30.08%
PBT 108,800 20,426 15,145 7,770 2,544 9,531 12,908 314.70%
Tax -29,456 -5,577 -4,210 -2,286 -1,540 -2,426 -3,029 356.23%
NP 79,344 14,849 10,934 5,484 1,004 7,105 9,878 301.58%
-
NP to SH 78,900 14,187 10,126 4,754 604 6,778 9,732 304.08%
-
Tax Rate 27.07% 27.30% 27.80% 29.42% 60.53% 25.45% 23.47% -
Total Cost 996,464 627,801 555,517 519,578 565,556 687,229 715,486 24.73%
-
Net Worth 116,958 105,214 103,613 0 0 97,531 100,865 10.38%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 11,998 6,601 4,002 2,406 4,864 2,398 1,600 283.58%
Div Payout % 15.21% 46.53% 39.52% 50.62% 805.30% 35.39% 16.45% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 116,958 105,214 103,613 0 0 97,531 100,865 10.38%
NOSH 239,963 240,050 240,123 240,642 243,200 239,871 240,098 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.38% 2.31% 1.93% 1.04% 0.18% 1.02% 1.36% -
ROE 67.46% 13.48% 9.77% 0.00% 0.00% 6.95% 9.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 448.32 267.71 235.90 218.19 232.96 289.46 302.11 30.13%
EPS 32.88 5.91 4.21 1.98 0.24 2.82 4.05 304.45%
DPS 5.00 2.75 1.67 1.00 2.00 1.00 0.67 282.35%
NAPS 0.4874 0.4383 0.4315 0.00 0.00 0.4066 0.4201 10.42%
Adjusted Per Share Value based on latest NOSH - 239,880
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 91.65 54.75 48.26 44.73 48.27 59.15 61.80 30.07%
EPS 6.72 1.21 0.86 0.41 0.05 0.58 0.83 303.72%
DPS 1.02 0.56 0.34 0.21 0.41 0.20 0.14 276.27%
NAPS 0.0996 0.0896 0.0883 0.00 0.00 0.0831 0.0859 10.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.30 0.30 0.26 0.29 0.30 0.35 0.30 -
P/RPS 0.07 0.11 0.11 0.13 0.13 0.12 0.10 -21.17%
P/EPS 0.91 5.08 6.17 14.68 120.79 12.39 7.40 -75.30%
EY 109.60 19.70 16.22 6.81 0.83 8.07 13.51 304.25%
DY 16.67 9.17 6.41 3.45 6.67 2.86 2.22 283.93%
P/NAPS 0.62 0.68 0.60 0.00 0.00 0.86 0.71 -8.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.37 0.29 0.30 0.27 0.30 0.32 0.31 -
P/RPS 0.08 0.11 0.13 0.12 0.13 0.11 0.10 -13.83%
P/EPS 1.13 4.91 7.11 13.67 120.79 11.32 7.65 -72.08%
EY 88.86 20.38 14.06 7.32 0.83 8.83 13.08 259.11%
DY 13.51 9.48 5.56 3.70 6.67 3.13 2.15 240.90%
P/NAPS 0.76 0.66 0.70 0.00 0.00 0.79 0.74 1.79%

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