[GCB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.2%
YoY- -40.0%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 525,062 566,560 694,334 725,365 667,980 614,288 464,111 8.58%
PBT 7,770 2,544 9,531 12,908 12,966 12,684 17,619 -42.09%
Tax -2,286 -1,540 -2,426 -3,029 -1,632 -1,984 -3,311 -21.90%
NP 5,484 1,004 7,105 9,878 11,334 10,700 14,308 -47.26%
-
NP to SH 4,754 604 6,778 9,732 11,212 10,596 14,212 -51.84%
-
Tax Rate 29.42% 60.53% 25.45% 23.47% 12.59% 15.64% 18.79% -
Total Cost 519,578 565,556 687,229 715,486 656,646 603,588 449,803 10.10%
-
Net Worth 0 0 97,531 100,865 99,973 97,964 94,913 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,406 4,864 2,398 1,600 - - 5,999 -45.64%
Div Payout % 50.62% 805.30% 35.39% 16.45% - - 42.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 0 97,531 100,865 99,973 97,964 94,913 -
NOSH 240,642 243,200 239,871 240,098 239,572 240,818 239,983 0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.04% 0.18% 1.02% 1.36% 1.70% 1.74% 3.08% -
ROE 0.00% 0.00% 6.95% 9.65% 11.21% 10.82% 14.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 218.19 232.96 289.46 302.11 278.82 255.08 193.39 8.38%
EPS 1.98 0.24 2.82 4.05 4.68 4.40 5.92 -51.84%
DPS 1.00 2.00 1.00 0.67 0.00 0.00 2.50 -45.74%
NAPS 0.00 0.00 0.4066 0.4201 0.4173 0.4068 0.3955 -
Adjusted Per Share Value based on latest NOSH - 238,450
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.73 48.27 59.15 61.80 56.91 52.33 39.54 8.57%
EPS 0.41 0.05 0.58 0.83 0.96 0.90 1.21 -51.42%
DPS 0.21 0.41 0.20 0.14 0.00 0.00 0.51 -44.68%
NAPS 0.00 0.00 0.0831 0.0859 0.0852 0.0835 0.0809 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.30 0.35 0.30 0.34 0.30 0.40 -
P/RPS 0.13 0.13 0.12 0.10 0.12 0.12 0.21 -27.38%
P/EPS 14.68 120.79 12.39 7.40 7.26 6.82 6.75 67.93%
EY 6.81 0.83 8.07 13.51 13.76 14.67 14.81 -40.45%
DY 3.45 6.67 2.86 2.22 0.00 0.00 6.25 -32.73%
P/NAPS 0.00 0.00 0.86 0.71 0.81 0.74 1.01 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 28/05/08 29/02/08 -
Price 0.27 0.30 0.32 0.31 0.34 0.27 0.35 -
P/RPS 0.12 0.13 0.11 0.10 0.12 0.11 0.18 -23.70%
P/EPS 13.67 120.79 11.32 7.65 7.26 6.14 5.91 74.98%
EY 7.32 0.83 8.83 13.08 13.76 16.30 16.92 -42.82%
DY 3.70 6.67 3.13 2.15 0.00 0.00 7.14 -35.50%
P/NAPS 0.00 0.00 0.79 0.74 0.81 0.66 0.88 -

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