[GCB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.26%
YoY- 64.46%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,417,360 1,381,816 1,320,482 1,249,282 1,160,000 1,160,058 1,115,061 17.32%
PBT 170,732 150,079 143,800 148,054 135,164 111,449 105,812 37.52%
Tax -44,996 -22,584 -21,470 -17,036 -14,636 -10,066 -29,644 32.04%
NP 125,736 127,495 122,329 131,018 120,528 101,383 76,168 39.63%
-
NP to SH 125,212 125,895 120,630 129,068 120,336 101,148 76,144 39.27%
-
Tax Rate 26.35% 15.05% 14.93% 11.51% 10.83% 9.03% 28.02% -
Total Cost 1,291,624 1,254,321 1,198,153 1,118,264 1,039,472 1,058,675 1,038,893 15.60%
-
Net Worth 289,695 265,429 249,405 23,417,439 199,848 179,580 145,409 58.26%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 31,747 44,519 42,415 38,185 38,242 23,713 14,812 66.15%
Div Payout % 25.35% 35.36% 35.16% 29.59% 31.78% 23.44% 19.45% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 289,695 265,429 249,405 23,417,439 199,848 179,580 145,409 58.26%
NOSH 317,474 317,993 318,118 318,214 318,686 240,016 239,949 20.49%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.87% 9.23% 9.26% 10.49% 10.39% 8.74% 6.83% -
ROE 43.22% 47.43% 48.37% 0.55% 60.21% 56.32% 52.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 446.45 434.54 415.09 392.59 363.99 483.32 464.71 -2.63%
EPS 39.44 26.41 37.92 40.56 37.76 31.63 31.73 15.59%
DPS 10.00 14.00 13.33 12.00 12.00 9.88 6.17 37.93%
NAPS 0.9125 0.8347 0.784 73.59 0.6271 0.7482 0.606 31.34%
Adjusted Per Share Value based on latest NOSH - 317,804
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 120.75 117.72 112.49 106.43 98.82 98.83 94.99 17.33%
EPS 10.67 10.73 10.28 11.00 10.25 8.62 6.49 39.25%
DPS 2.70 3.79 3.61 3.25 3.26 2.02 1.26 66.13%
NAPS 0.2468 0.2261 0.2125 19.9498 0.1703 0.153 0.1239 58.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.78 1.37 1.37 1.80 1.56 1.12 0.77 -
P/RPS 0.40 0.32 0.33 0.46 0.43 0.23 0.17 76.81%
P/EPS 4.51 3.46 3.61 4.44 4.13 2.66 2.43 50.96%
EY 22.16 28.90 27.68 22.53 24.21 37.63 41.21 -33.84%
DY 5.62 10.22 9.73 6.67 7.69 8.82 8.02 -21.08%
P/NAPS 1.95 1.64 1.75 0.02 2.49 1.50 1.27 33.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 -
Price 1.83 1.65 1.67 1.73 2.05 1.47 0.90 -
P/RPS 0.41 0.38 0.40 0.44 0.56 0.30 0.19 66.91%
P/EPS 4.64 4.17 4.40 4.27 5.43 3.49 2.84 38.67%
EY 21.55 23.99 22.71 23.45 18.42 28.67 35.26 -27.96%
DY 5.46 8.48 7.98 6.94 5.85 6.72 6.86 -14.10%
P/NAPS 2.01 1.98 2.13 0.02 3.27 1.96 1.49 22.06%

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