[GCB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 35.8%
YoY- 46.42%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,022,546 2,078,756 2,150,306 2,208,634 2,227,232 2,525,256 2,315,866 -8.65%
PBT 200,620 186,704 112,020 93,586 67,680 27,068 52,208 145.93%
Tax -35,896 -29,376 -22,862 -15,810 -10,408 -4,056 -9,447 144.09%
NP 164,724 157,328 89,158 77,776 57,272 23,012 42,761 146.34%
-
NP to SH 164,724 157,328 89,158 77,776 57,272 23,012 42,575 147.06%
-
Tax Rate 17.89% 15.73% 20.41% 16.89% 15.38% 14.98% 18.09% -
Total Cost 1,857,822 1,921,428 2,061,148 2,130,858 2,169,960 2,502,244 2,273,105 -12.61%
-
Net Worth 563,842 508,626 476,579 468,455 442,956 426,857 424,391 20.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 19,113 - 11,947 15,930 - - 7,168 92.63%
Div Payout % 11.60% - 13.40% 20.48% - - 16.84% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 563,842 508,626 476,579 468,455 442,956 426,857 424,391 20.91%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.14% 7.57% 4.15% 3.52% 2.57% 0.91% 1.85% -
ROE 29.21% 30.93% 18.71% 16.60% 12.93% 5.39% 10.03% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 423.27 434.98 449.93 462.14 466.21 528.59 484.57 -8.64%
EPS 34.48 32.92 18.66 16.28 11.98 4.80 8.91 147.09%
DPS 4.00 0.00 2.50 3.33 0.00 0.00 1.50 92.64%
NAPS 1.18 1.0643 0.9972 0.9802 0.9272 0.8935 0.888 20.93%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 172.14 176.93 183.02 187.98 189.57 214.93 197.11 -8.65%
EPS 14.02 13.39 7.59 6.62 4.87 1.96 3.62 147.23%
DPS 1.63 0.00 1.02 1.36 0.00 0.00 0.61 92.90%
NAPS 0.4799 0.4329 0.4056 0.3987 0.377 0.3633 0.3612 20.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.64 1.38 2.13 1.64 1.14 0.93 1.08 -
P/RPS 0.39 0.32 0.47 0.35 0.24 0.18 0.22 46.62%
P/EPS 4.76 4.19 11.42 10.08 9.51 19.31 12.12 -46.46%
EY 21.02 23.86 8.76 9.92 10.52 5.18 8.25 86.86%
DY 2.44 0.00 1.17 2.03 0.00 0.00 1.39 45.66%
P/NAPS 1.39 1.30 2.14 1.67 1.23 1.04 1.22 9.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 13/08/18 30/05/18 12/02/18 13/11/17 14/08/17 30/05/17 22/02/17 -
Price 2.06 1.77 1.99 2.07 1.60 1.01 1.07 -
P/RPS 0.49 0.41 0.44 0.45 0.34 0.19 0.22 70.79%
P/EPS 5.98 5.38 10.67 12.72 13.35 20.97 12.01 -37.25%
EY 16.73 18.60 9.37 7.86 7.49 4.77 8.33 59.38%
DY 1.94 0.00 1.26 1.61 0.00 0.00 1.40 24.36%
P/NAPS 1.75 1.66 2.00 2.11 1.73 1.13 1.20 28.68%

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