[GCB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.36%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,354,209 1,334,366 1,417,360 1,381,816 1,320,482 1,249,282 1,160,000 10.83%
PBT 158,762 165,520 170,732 150,079 143,800 148,054 135,164 11.29%
Tax -33,060 -32,142 -44,996 -22,584 -21,470 -17,036 -14,636 71.89%
NP 125,702 133,378 125,736 127,495 122,329 131,018 120,528 2.83%
-
NP to SH 125,357 133,210 125,212 125,895 120,630 129,068 120,336 2.75%
-
Tax Rate 20.82% 19.42% 26.35% 15.05% 14.93% 11.51% 10.83% -
Total Cost 1,228,506 1,200,988 1,291,624 1,254,321 1,198,153 1,118,264 1,039,472 11.74%
-
Net Worth 331,682 319,564 289,695 265,429 249,405 23,417,439 199,848 40.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 57,153 44,445 31,747 44,519 42,415 38,185 38,242 30.62%
Div Payout % 45.59% 33.37% 25.35% 35.36% 35.16% 29.59% 31.78% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 331,682 319,564 289,695 265,429 249,405 23,417,439 199,848 40.04%
NOSH 476,281 317,469 317,474 317,993 318,118 318,214 318,686 30.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.28% 10.00% 8.87% 9.23% 9.26% 10.49% 10.39% -
ROE 37.79% 41.68% 43.22% 47.43% 48.37% 0.55% 60.21% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 284.33 420.31 446.45 434.54 415.09 392.59 363.99 -15.14%
EPS 26.32 41.96 39.44 26.41 37.92 40.56 37.76 -21.33%
DPS 12.00 14.00 10.00 14.00 13.33 12.00 12.00 0.00%
NAPS 0.6964 1.0066 0.9125 0.8347 0.784 73.59 0.6271 7.21%
Adjusted Per Share Value based on latest NOSH - 317,646
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 115.26 113.57 120.64 117.61 112.39 106.33 98.73 10.84%
EPS 10.67 11.34 10.66 10.72 10.27 10.99 10.24 2.77%
DPS 4.86 3.78 2.70 3.79 3.61 3.25 3.25 30.67%
NAPS 0.2823 0.272 0.2466 0.2259 0.2123 19.9312 0.1701 40.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.06 1.93 1.78 1.37 1.37 1.80 1.56 -
P/RPS 0.72 0.46 0.40 0.32 0.33 0.46 0.43 40.87%
P/EPS 7.83 4.60 4.51 3.46 3.61 4.44 4.13 53.00%
EY 12.78 21.74 22.16 28.90 27.68 22.53 24.21 -34.60%
DY 5.83 7.25 5.62 10.22 9.73 6.67 7.69 -16.81%
P/NAPS 2.96 1.92 1.95 1.64 1.75 0.02 2.49 12.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 -
Price 1.94 2.02 1.83 1.65 1.67 1.73 2.05 -
P/RPS 0.68 0.48 0.41 0.38 0.40 0.44 0.56 13.77%
P/EPS 7.37 4.81 4.64 4.17 4.40 4.27 5.43 22.51%
EY 13.57 20.77 21.55 23.99 22.71 23.45 18.42 -18.38%
DY 6.19 6.93 5.46 8.48 7.98 6.94 5.85 3.82%
P/NAPS 2.79 2.01 2.01 1.98 2.13 0.02 3.27 -10.01%

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