[GCB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 113.01%
YoY- 4.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,079,466 1,075,808 642,650 566,452 525,062 566,560 694,334 34.31%
PBT 104,714 108,800 20,426 15,145 7,770 2,544 9,531 396.38%
Tax -26,038 -29,456 -5,577 -4,210 -2,286 -1,540 -2,426 388.68%
NP 78,676 79,344 14,849 10,934 5,484 1,004 7,105 398.99%
-
NP to SH 78,482 78,900 14,187 10,126 4,754 604 6,778 414.11%
-
Tax Rate 24.87% 27.07% 27.30% 27.80% 29.42% 60.53% 25.45% -
Total Cost 1,000,790 996,464 627,801 555,517 519,578 565,556 687,229 28.56%
-
Net Worth 134,595 116,958 105,214 103,613 0 0 97,531 24.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 15,024 11,998 6,601 4,002 2,406 4,864 2,398 240.99%
Div Payout % 19.14% 15.21% 46.53% 39.52% 50.62% 805.30% 35.39% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 134,595 116,958 105,214 103,613 0 0 97,531 24.02%
NOSH 240,006 239,963 240,050 240,123 240,642 243,200 239,871 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.29% 7.38% 2.31% 1.93% 1.04% 0.18% 1.02% -
ROE 58.31% 67.46% 13.48% 9.77% 0.00% 0.00% 6.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 449.77 448.32 267.71 235.90 218.19 232.96 289.46 34.26%
EPS 32.70 32.88 5.91 4.21 1.98 0.24 2.82 414.61%
DPS 6.26 5.00 2.75 1.67 1.00 2.00 1.00 240.80%
NAPS 0.5608 0.4874 0.4383 0.4315 0.00 0.00 0.4066 23.97%
Adjusted Per Share Value based on latest NOSH - 239,860
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.96 91.65 54.75 48.26 44.73 48.27 59.15 34.31%
EPS 6.69 6.72 1.21 0.86 0.41 0.05 0.58 412.79%
DPS 1.28 1.02 0.56 0.34 0.21 0.41 0.20 245.88%
NAPS 0.1147 0.0996 0.0896 0.0883 0.00 0.00 0.0831 24.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.42 0.30 0.30 0.26 0.29 0.30 0.35 -
P/RPS 0.09 0.07 0.11 0.11 0.13 0.13 0.12 -17.49%
P/EPS 1.28 0.91 5.08 6.17 14.68 120.79 12.39 -78.07%
EY 77.86 109.60 19.70 16.22 6.81 0.83 8.07 355.08%
DY 14.90 16.67 9.17 6.41 3.45 6.67 2.86 201.43%
P/NAPS 0.75 0.62 0.68 0.60 0.00 0.00 0.86 -8.74%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.68 0.37 0.29 0.30 0.27 0.30 0.32 -
P/RPS 0.15 0.08 0.11 0.13 0.12 0.13 0.11 23.03%
P/EPS 2.08 1.13 4.91 7.11 13.67 120.79 11.32 -67.77%
EY 48.09 88.86 20.38 14.06 7.32 0.83 8.83 210.51%
DY 9.21 13.51 9.48 5.56 3.70 6.67 3.13 105.74%
P/NAPS 1.21 0.76 0.66 0.70 0.00 0.00 0.79 32.97%

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