[GCB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 10.2%
YoY- -33.33%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 7,480,648 5,349,119 4,731,446 4,525,358 4,409,940 4,418,812 4,384,708 42.73%
PBT 441,024 139,143 142,882 131,078 120,132 188,054 209,916 63.96%
Tax -72,876 -38,134 -28,540 -27,316 -25,108 -39,102 -38,402 53.22%
NP 368,148 101,009 114,342 103,762 95,024 148,952 171,513 66.32%
-
NP to SH 368,148 101,009 114,342 103,762 95,024 148,952 171,513 66.32%
-
Tax Rate 16.52% 27.41% 19.97% 20.84% 20.90% 20.79% 18.29% -
Total Cost 7,112,500 5,248,110 4,617,104 4,421,596 4,314,916 4,269,860 4,213,194 41.73%
-
Net Worth 1,854,015 1,752,855 1,763,782 1,736,759 1,674,371 1,640,008 1,532,759 13.51%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 23,498 31,331 - - 38,147 49,652 -
Div Payout % - 23.26% 27.40% - - 25.61% 28.95% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,854,015 1,752,855 1,763,782 1,736,759 1,674,371 1,640,008 1,532,759 13.51%
NOSH 1,174,914 1,174,914 1,174,914 1,174,914 1,174,914 1,174,914 1,123,098 3.04%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 4.92% 1.89% 2.42% 2.29% 2.15% 3.37% 3.91% -
ROE 19.86% 5.76% 6.48% 5.97% 5.68% 9.08% 11.19% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 636.70 455.28 402.71 385.16 375.34 405.42 412.11 33.60%
EPS 31.32 8.60 9.73 8.84 8.08 13.67 16.12 55.64%
DPS 0.00 2.00 2.67 0.00 0.00 3.50 4.67 -
NAPS 1.578 1.4919 1.5012 1.4782 1.4251 1.5047 1.4406 6.25%
Adjusted Per Share Value based on latest NOSH - 1,174,914
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 636.70 455.28 402.71 385.16 375.34 376.10 373.19 42.73%
EPS 31.32 8.60 9.73 8.84 8.08 12.68 14.60 66.25%
DPS 0.00 2.00 2.67 0.00 0.00 3.25 4.23 -
NAPS 1.578 1.4919 1.5012 1.4782 1.4251 1.3959 1.3046 13.51%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.54 1.83 2.17 2.31 2.42 2.40 2.19 -
P/RPS 0.40 0.40 0.54 0.60 0.64 0.59 0.53 -17.09%
P/EPS 8.11 21.29 22.30 26.16 29.92 17.56 13.59 -29.09%
EY 12.34 4.70 4.48 3.82 3.34 5.69 7.36 41.08%
DY 0.00 1.09 1.23 0.00 0.00 1.46 2.13 -
P/NAPS 1.61 1.23 1.45 1.56 1.70 1.60 1.52 3.90%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 27/05/24 28/02/24 27/11/23 29/08/23 31/05/23 28/02/23 22/11/22 -
Price 3.86 1.57 2.02 2.11 2.51 2.40 2.15 -
P/RPS 0.61 0.34 0.50 0.55 0.67 0.59 0.52 11.21%
P/EPS 12.32 18.26 20.76 23.89 31.03 17.56 13.34 -5.16%
EY 8.12 5.48 4.82 4.19 3.22 5.69 7.50 5.43%
DY 0.00 1.27 1.32 0.00 0.00 1.46 2.17 -
P/NAPS 2.45 1.05 1.35 1.43 1.76 1.60 1.49 39.26%

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