[GCB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -66.28%
YoY- -87.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,806,854 1,918,480 1,362,713 1,322,265 1,326,824 1,457,132 1,441,476 16.30%
PBT 15,930 25,756 7,871 25,886 64,306 90,880 153,236 -77.98%
Tax -4,532 -4,000 -3,544 -8,717 -14,856 -23,420 -33,510 -73.74%
NP 11,398 21,756 4,327 17,169 49,450 67,460 119,726 -79.24%
-
NP to SH 10,266 21,132 3,415 16,161 47,932 66,156 118,841 -80.54%
-
Tax Rate 28.45% 15.53% 45.03% 33.67% 23.10% 25.77% 21.87% -
Total Cost 1,795,456 1,896,724 1,358,386 1,305,096 1,277,374 1,389,672 1,321,750 22.72%
-
Net Worth 330,555 333,400 329,527 337,717 354,534 351,465 347,282 -3.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 14,321 9,544 28,587 28,597 59,539 -
Div Payout % - - 419.36% 59.06% 59.64% 43.23% 50.10% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 330,555 333,400 329,527 337,717 354,534 351,465 347,282 -3.24%
NOSH 475,277 475,945 477,368 477,204 476,461 476,628 476,316 -0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.63% 1.13% 0.32% 1.30% 3.73% 4.63% 8.31% -
ROE 3.11% 6.34% 1.04% 4.79% 13.52% 18.82% 34.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 380.17 403.09 285.46 277.09 278.47 305.72 302.63 16.47%
EPS 2.16 4.44 0.72 3.39 10.06 13.88 24.95 -80.51%
DPS 0.00 0.00 3.00 2.00 6.00 6.00 12.50 -
NAPS 0.6955 0.7005 0.6903 0.7077 0.7441 0.7374 0.7291 -3.10%
Adjusted Per Share Value based on latest NOSH - 475,702
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 153.93 163.44 116.09 112.65 113.03 124.14 122.80 16.30%
EPS 0.87 1.80 0.29 1.38 4.08 5.64 10.12 -80.60%
DPS 0.00 0.00 1.22 0.81 2.44 2.44 5.07 -
NAPS 0.2816 0.284 0.2807 0.2877 0.302 0.2994 0.2959 -3.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.36 1.37 1.66 1.69 1.78 1.64 -
P/RPS 0.34 0.34 0.48 0.60 0.61 0.58 0.54 -26.60%
P/EPS 60.19 30.63 191.51 49.02 16.80 12.82 6.57 339.61%
EY 1.66 3.26 0.52 2.04 5.95 7.80 15.21 -77.25%
DY 0.00 0.00 2.19 1.20 3.55 3.37 7.62 -
P/NAPS 1.87 1.94 1.98 2.35 2.27 2.41 2.25 -11.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 -
Price 1.28 1.40 1.50 1.51 1.64 1.83 1.72 -
P/RPS 0.34 0.35 0.53 0.54 0.59 0.60 0.57 -29.20%
P/EPS 59.26 31.53 209.68 44.59 16.30 13.18 6.89 321.44%
EY 1.69 3.17 0.48 2.24 6.13 7.58 14.51 -76.24%
DY 0.00 0.00 2.00 1.32 3.66 3.28 7.27 -
P/NAPS 1.84 2.00 2.17 2.13 2.20 2.48 2.36 -15.32%

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