[GCB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.84%
YoY- 612.96%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,320,482 1,249,282 1,160,000 1,160,058 1,115,061 1,079,466 1,075,808 14.62%
PBT 143,800 148,054 135,164 111,449 105,812 104,714 108,800 20.41%
Tax -21,470 -17,036 -14,636 -10,066 -29,644 -26,038 -29,456 -18.99%
NP 122,329 131,018 120,528 101,383 76,168 78,676 79,344 33.42%
-
NP to SH 120,630 129,068 120,336 101,148 76,144 78,482 78,900 32.68%
-
Tax Rate 14.93% 11.51% 10.83% 9.03% 28.02% 24.87% 27.07% -
Total Cost 1,198,153 1,118,264 1,039,472 1,058,675 1,038,893 1,000,790 996,464 13.06%
-
Net Worth 249,405 23,417,439 199,848 179,580 145,409 134,595 116,958 65.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 42,415 38,185 38,242 23,713 14,812 15,024 11,998 131.88%
Div Payout % 35.16% 29.59% 31.78% 23.44% 19.45% 19.14% 15.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 249,405 23,417,439 199,848 179,580 145,409 134,595 116,958 65.59%
NOSH 318,118 318,214 318,686 240,016 239,949 240,006 239,963 20.65%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.26% 10.49% 10.39% 8.74% 6.83% 7.29% 7.38% -
ROE 48.37% 0.55% 60.21% 56.32% 52.37% 58.31% 67.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 415.09 392.59 363.99 483.32 464.71 449.77 448.32 -5.00%
EPS 37.92 40.56 37.76 31.63 31.73 32.70 32.88 9.96%
DPS 13.33 12.00 12.00 9.88 6.17 6.26 5.00 92.15%
NAPS 0.784 73.59 0.6271 0.7482 0.606 0.5608 0.4874 37.24%
Adjusted Per Share Value based on latest NOSH - 239,972
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 112.39 106.33 98.73 98.74 94.91 91.88 91.56 14.62%
EPS 10.27 10.99 10.24 8.61 6.48 6.68 6.72 32.64%
DPS 3.61 3.25 3.25 2.02 1.26 1.28 1.02 132.06%
NAPS 0.2123 19.9312 0.1701 0.1528 0.1238 0.1146 0.0995 65.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.37 1.80 1.56 1.12 0.77 0.42 0.30 -
P/RPS 0.33 0.46 0.43 0.23 0.17 0.09 0.07 180.88%
P/EPS 3.61 4.44 4.13 2.66 2.43 1.28 0.91 150.38%
EY 27.68 22.53 24.21 37.63 41.21 77.86 109.60 -60.01%
DY 9.73 6.67 7.69 8.82 8.02 14.90 16.67 -30.13%
P/NAPS 1.75 0.02 2.49 1.50 1.27 0.75 0.62 99.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 -
Price 1.67 1.73 2.05 1.47 0.90 0.68 0.37 -
P/RPS 0.40 0.44 0.56 0.30 0.19 0.15 0.08 192.11%
P/EPS 4.40 4.27 5.43 3.49 2.84 2.08 1.13 147.29%
EY 22.71 23.45 18.42 28.67 35.26 48.09 88.86 -59.69%
DY 7.98 6.94 5.85 6.72 6.86 9.21 13.51 -29.57%
P/NAPS 2.13 0.02 3.27 1.96 1.49 1.21 0.76 98.65%

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