[GCB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.02%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 3,640,318 3,637,528 2,942,145 2,860,990 2,802,270 2,592,296 2,261,346 37.39%
PBT 310,000 333,640 268,006 274,936 271,774 255,372 209,463 29.89%
Tax -51,718 -44,980 -48,609 -42,044 -43,500 -42,812 -20,209 87.20%
NP 258,282 288,660 219,397 232,892 228,274 212,560 189,254 23.05%
-
NP to SH 258,282 288,660 219,397 232,892 228,274 212,560 189,254 23.05%
-
Tax Rate 16.68% 13.48% 18.14% 15.29% 16.01% 16.76% 9.65% -
Total Cost 3,382,036 3,348,868 2,722,748 2,628,098 2,573,996 2,379,736 2,072,092 38.66%
-
Net Worth 1,129,798 1,048,862 521,852 823,879 771,702 706,195 666,856 42.16%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 20,185 40,337 27,661 25,482 28,668 28,668 19,114 3.70%
Div Payout % 7.82% 13.97% 12.61% 10.94% 12.56% 13.49% 10.10% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,129,798 1,048,862 521,852 823,879 771,702 706,195 666,856 42.16%
NOSH 1,023,686 1,009,078 1,008,337 480,158 480,158 480,158 480,158 65.72%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.10% 7.94% 7.46% 8.14% 8.15% 8.20% 8.37% -
ROE 22.86% 27.52% 42.04% 28.27% 29.58% 30.10% 28.38% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 360.68 360.71 531.82 598.78 586.49 542.54 473.22 -16.57%
EPS 25.60 28.64 39.66 48.75 47.78 44.48 39.60 -25.25%
DPS 2.00 4.00 5.00 5.33 6.00 6.00 4.00 -37.03%
NAPS 1.1194 1.0401 0.9433 1.7243 1.6151 1.478 1.3955 -13.67%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 309.84 309.60 250.41 243.51 238.51 220.64 192.47 37.39%
EPS 21.98 24.57 18.67 19.82 19.43 18.09 16.11 23.03%
DPS 1.72 3.43 2.35 2.17 2.44 2.44 1.63 3.65%
NAPS 0.9616 0.8927 0.4442 0.7012 0.6568 0.6011 0.5676 42.15%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.66 2.00 3.08 3.98 3.38 3.55 2.75 -
P/RPS 0.74 0.55 0.58 0.66 0.58 0.65 0.58 17.65%
P/EPS 10.39 6.99 7.77 8.17 7.07 7.98 6.94 30.90%
EY 9.62 14.31 12.88 12.25 14.13 12.53 14.40 -23.59%
DY 0.75 2.00 1.62 1.34 1.78 1.69 1.45 -35.58%
P/NAPS 2.38 1.92 3.27 2.31 2.09 2.40 1.97 13.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 -
Price 3.77 3.00 2.99 2.51 3.53 4.04 3.50 -
P/RPS 1.05 0.83 0.56 0.42 0.60 0.74 0.74 26.29%
P/EPS 14.73 10.48 7.54 5.15 7.39 9.08 8.84 40.59%
EY 6.79 9.54 13.26 19.42 13.53 11.01 11.32 -28.89%
DY 0.53 1.33 1.67 2.12 1.70 1.49 1.14 -40.01%
P/NAPS 3.37 2.88 3.17 1.46 2.19 2.73 2.51 21.72%

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