[GCB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -27.55%
YoY- -64.02%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,918,480 1,362,713 1,322,265 1,326,824 1,457,132 1,441,476 1,354,209 26.16%
PBT 25,756 7,871 25,886 64,306 90,880 153,236 158,762 -70.28%
Tax -4,000 -3,544 -8,717 -14,856 -23,420 -33,510 -33,060 -75.56%
NP 21,756 4,327 17,169 49,450 67,460 119,726 125,702 -68.97%
-
NP to SH 21,132 3,415 16,161 47,932 66,156 118,841 125,357 -69.51%
-
Tax Rate 15.53% 45.03% 33.67% 23.10% 25.77% 21.87% 20.82% -
Total Cost 1,896,724 1,358,386 1,305,096 1,277,374 1,389,672 1,321,750 1,228,506 33.61%
-
Net Worth 333,400 329,527 337,717 354,534 351,465 347,282 331,682 0.34%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 14,321 9,544 28,587 28,597 59,539 57,153 -
Div Payout % - 419.36% 59.06% 59.64% 43.23% 50.10% 45.59% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 333,400 329,527 337,717 354,534 351,465 347,282 331,682 0.34%
NOSH 475,945 477,368 477,204 476,461 476,628 476,316 476,281 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.13% 0.32% 1.30% 3.73% 4.63% 8.31% 9.28% -
ROE 6.34% 1.04% 4.79% 13.52% 18.82% 34.22% 37.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 403.09 285.46 277.09 278.47 305.72 302.63 284.33 26.22%
EPS 4.44 0.72 3.39 10.06 13.88 24.95 26.32 -69.50%
DPS 0.00 3.00 2.00 6.00 6.00 12.50 12.00 -
NAPS 0.7005 0.6903 0.7077 0.7441 0.7374 0.7291 0.6964 0.39%
Adjusted Per Share Value based on latest NOSH - 476,089
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.44 116.09 112.65 113.03 124.14 122.80 115.37 26.16%
EPS 1.80 0.29 1.38 4.08 5.64 10.12 10.68 -69.52%
DPS 0.00 1.22 0.81 2.44 2.44 5.07 4.87 -
NAPS 0.284 0.2807 0.2877 0.302 0.2994 0.2959 0.2826 0.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.36 1.37 1.66 1.69 1.78 1.64 2.06 -
P/RPS 0.34 0.48 0.60 0.61 0.58 0.54 0.72 -39.38%
P/EPS 30.63 191.51 49.02 16.80 12.82 6.57 7.83 148.47%
EY 3.26 0.52 2.04 5.95 7.80 15.21 12.78 -59.81%
DY 0.00 2.19 1.20 3.55 3.37 7.62 5.83 -
P/NAPS 1.94 1.98 2.35 2.27 2.41 2.25 2.96 -24.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 -
Price 1.40 1.50 1.51 1.64 1.83 1.72 1.94 -
P/RPS 0.35 0.53 0.54 0.59 0.60 0.57 0.68 -35.80%
P/EPS 31.53 209.68 44.59 16.30 13.18 6.89 7.37 163.76%
EY 3.17 0.48 2.24 6.13 7.58 14.51 13.57 -62.10%
DY 0.00 2.00 1.32 3.66 3.28 7.27 6.19 -
P/NAPS 2.00 2.17 2.13 2.20 2.48 2.36 2.79 -19.91%

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