[GCB] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.7%
YoY- 187.62%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,592,296 2,261,346 2,146,738 2,022,546 2,078,756 2,150,306 2,208,634 11.27%
PBT 255,372 209,463 205,616 200,620 186,704 112,020 93,586 95.39%
Tax -42,812 -20,209 -37,305 -35,896 -29,376 -22,862 -15,810 94.39%
NP 212,560 189,254 168,310 164,724 157,328 89,158 77,776 95.59%
-
NP to SH 212,560 189,254 168,310 164,724 157,328 89,158 77,776 95.59%
-
Tax Rate 16.76% 9.65% 18.14% 17.89% 15.73% 20.41% 16.89% -
Total Cost 2,379,736 2,072,092 1,978,428 1,857,822 1,921,428 2,061,148 2,130,858 7.64%
-
Net Worth 706,195 666,856 602,106 563,842 508,626 476,579 468,455 31.50%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 28,668 19,114 12,742 19,113 - 11,947 15,930 48.00%
Div Payout % 13.49% 10.10% 7.57% 11.60% - 13.40% 20.48% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 706,195 666,856 602,106 563,842 508,626 476,579 468,455 31.50%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.20% 8.37% 7.84% 8.14% 7.57% 4.15% 3.52% -
ROE 30.10% 28.38% 27.95% 29.21% 30.93% 18.71% 16.60% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 542.54 473.22 449.24 423.27 434.98 449.93 462.14 11.29%
EPS 44.48 39.60 35.23 34.48 32.92 18.66 16.28 95.55%
DPS 6.00 4.00 2.67 4.00 0.00 2.50 3.33 48.12%
NAPS 1.478 1.3955 1.26 1.18 1.0643 0.9972 0.9802 31.52%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 220.84 192.65 182.88 172.30 177.09 183.19 188.16 11.27%
EPS 18.11 16.12 14.34 14.03 13.40 7.60 6.63 95.52%
DPS 2.44 1.63 1.09 1.63 0.00 1.02 1.36 47.70%
NAPS 0.6016 0.5681 0.5129 0.4803 0.4333 0.406 0.3991 31.50%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 3.55 2.75 2.42 1.64 1.38 2.13 1.64 -
P/RPS 0.65 0.58 0.54 0.39 0.32 0.47 0.35 51.14%
P/EPS 7.98 6.94 6.87 4.76 4.19 11.42 10.08 -14.43%
EY 12.53 14.40 14.55 21.02 23.86 8.76 9.92 16.86%
DY 1.69 1.45 1.10 2.44 0.00 1.17 2.03 -11.51%
P/NAPS 2.40 1.97 1.92 1.39 1.30 2.14 1.67 27.37%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 13/11/17 -
Price 4.04 3.50 2.80 2.06 1.77 1.99 2.07 -
P/RPS 0.74 0.74 0.62 0.49 0.41 0.44 0.45 39.36%
P/EPS 9.08 8.84 7.95 5.98 5.38 10.67 12.72 -20.14%
EY 11.01 11.32 12.58 16.73 18.60 9.37 7.86 25.21%
DY 1.49 1.14 0.95 1.94 0.00 1.26 1.61 -5.03%
P/NAPS 2.73 2.51 2.22 1.75 1.66 2.00 2.11 18.75%

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