[GCB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.53%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 359,532 364,452 412,695 414,265 411,096 412,824 336,422 4.54%
PBT 19,294 17,920 20,056 20,932 21,046 21,432 16,861 9.42%
Tax -2,190 -2,240 -3,019 -2,294 -2,310 -2,216 -3,254 -23.25%
NP 17,104 15,680 17,037 18,637 18,736 19,216 13,607 16.52%
-
NP to SH 16,822 15,680 17,037 18,637 18,736 19,216 13,607 15.23%
-
Tax Rate 11.35% 12.50% 15.05% 10.96% 10.98% 10.34% 19.30% -
Total Cost 342,428 348,772 395,658 395,628 392,360 393,608 322,815 4.02%
-
Net Worth 88,724 83,365 72,858 73,368 67,736 62,365 34,477 88.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,806 - 7,098 3,721 - - 10,223 -39.62%
Div Payout % 28.57% - 41.67% 19.97% - - 75.14% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 88,724 83,365 72,858 73,368 67,736 62,365 34,477 88.11%
NOSH 240,314 237,575 215,113 214,715 201,896 216,396 124,378 55.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.76% 4.30% 4.13% 4.50% 4.56% 4.65% 4.04% -
ROE 18.96% 18.81% 23.38% 25.40% 27.66% 30.81% 39.47% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.61 153.40 191.85 192.94 203.62 190.77 270.48 -32.69%
EPS 7.00 6.60 7.92 8.68 9.28 8.88 10.94 -25.80%
DPS 2.00 0.00 3.30 1.73 0.00 0.00 8.22 -61.12%
NAPS 0.3692 0.3509 0.3387 0.3417 0.3355 0.2882 0.2772 21.11%
Adjusted Per Share Value based on latest NOSH - 240,104
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.60 31.02 35.13 35.26 34.99 35.14 28.63 4.54%
EPS 1.43 1.33 1.45 1.59 1.59 1.64 1.16 15.01%
DPS 0.41 0.00 0.60 0.32 0.00 0.00 0.87 -39.52%
NAPS 0.0755 0.071 0.062 0.0624 0.0577 0.0531 0.0293 88.28%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.31 0.31 0.32 0.31 0.32 0.00 0.00 -
P/RPS 0.21 0.20 0.17 0.16 0.16 0.00 0.00 -
P/EPS 4.43 4.70 4.04 3.57 3.45 0.00 0.00 -
EY 22.58 21.29 24.75 28.00 29.00 0.00 0.00 -
DY 6.45 0.00 10.31 5.59 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.94 0.91 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 08/03/06 22/11/05 30/08/05 30/05/05 06/04/05 -
Price 0.28 0.30 0.32 0.32 0.31 0.32 0.00 -
P/RPS 0.19 0.20 0.17 0.17 0.15 0.17 0.00 -
P/EPS 4.00 4.55 4.04 3.69 3.34 3.60 0.00 -
EY 25.00 22.00 24.75 27.13 29.94 27.75 0.00 -
DY 7.14 0.00 10.31 5.42 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.94 0.94 0.92 1.11 0.00 -

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