[GCB] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -8.13%
YoY- 39.26%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 4,409,940 4,418,812 4,384,708 4,376,064 3,962,108 3,922,792 3,779,268 10.84%
PBT 120,132 188,054 209,916 239,844 258,552 197,921 168,710 -20.27%
Tax -25,108 -39,102 -38,402 -44,086 -45,476 -41,942 -29,057 -9.28%
NP 95,024 148,952 171,513 195,758 213,076 155,979 139,653 -22.65%
-
NP to SH 95,024 148,952 171,513 195,758 213,076 155,979 139,653 -22.65%
-
Tax Rate 20.90% 20.79% 18.29% 18.38% 17.59% 21.19% 17.22% -
Total Cost 4,314,916 4,269,860 4,213,194 4,180,306 3,749,032 3,766,813 3,639,614 12.02%
-
Net Worth 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 18.39%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 38,147 49,652 73,933 63,303 41,671 27,650 -
Div Payout % - 25.61% 28.95% 37.77% 29.71% 26.72% 19.80% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 18.39%
NOSH 1,174,914 1,174,914 1,123,098 1,074,554 1,057,132 1,054,806 1,051,491 7.68%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.15% 3.37% 3.91% 4.47% 5.38% 3.98% 3.70% -
ROE 5.68% 9.08% 11.19% 13.68% 15.19% 11.61% 10.74% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 375.34 405.42 412.11 414.32 375.53 376.55 364.48 1.97%
EPS 8.08 13.67 16.12 18.54 20.20 14.97 13.47 -28.89%
DPS 0.00 3.50 4.67 7.00 6.00 4.00 2.67 -
NAPS 1.4251 1.5047 1.4406 1.3545 1.3295 1.2896 1.2537 8.92%
Adjusted Per Share Value based on latest NOSH - 1,074,554
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 375.69 376.45 373.54 372.81 337.54 334.19 321.96 10.84%
EPS 8.10 12.69 14.61 16.68 18.15 13.29 11.90 -22.63%
DPS 0.00 3.25 4.23 6.30 5.39 3.55 2.36 -
NAPS 1.4264 1.3972 1.3058 1.2188 1.195 1.1445 1.1075 18.39%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.42 2.40 2.19 2.52 2.65 2.80 2.96 -
P/RPS 0.64 0.59 0.53 0.61 0.71 0.74 0.81 -14.54%
P/EPS 29.92 17.56 13.59 13.60 13.12 18.70 21.98 22.84%
EY 3.34 5.69 7.36 7.35 7.62 5.35 4.55 -18.64%
DY 0.00 1.46 2.13 2.78 2.26 1.43 0.90 -
P/NAPS 1.70 1.60 1.52 1.86 1.99 2.17 2.36 -19.65%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 22/11/22 16/08/22 30/05/22 21/02/22 22/11/21 -
Price 2.51 2.40 2.15 2.45 2.23 3.05 2.76 -
P/RPS 0.67 0.59 0.52 0.59 0.59 0.81 0.76 -8.06%
P/EPS 31.03 17.56 13.34 13.22 11.04 20.37 20.49 31.90%
EY 3.22 5.69 7.50 7.56 9.06 4.91 4.88 -24.22%
DY 0.00 1.46 2.17 2.86 2.69 1.31 0.97 -
P/NAPS 1.76 1.60 1.49 1.81 1.68 2.37 2.20 -13.83%

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