[GCB] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.44%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,860,990 2,802,270 2,592,296 2,261,346 2,146,738 2,022,546 2,078,756 23.70%
PBT 274,936 271,774 255,372 209,463 205,616 200,620 186,704 29.40%
Tax -42,044 -43,500 -42,812 -20,209 -37,305 -35,896 -29,376 26.97%
NP 232,892 228,274 212,560 189,254 168,310 164,724 157,328 29.85%
-
NP to SH 232,892 228,274 212,560 189,254 168,310 164,724 157,328 29.85%
-
Tax Rate 15.29% 16.01% 16.76% 9.65% 18.14% 17.89% 15.73% -
Total Cost 2,628,098 2,573,996 2,379,736 2,072,092 1,978,428 1,857,822 1,921,428 23.19%
-
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 25,482 28,668 28,668 19,114 12,742 19,113 - -
Div Payout % 10.94% 12.56% 13.49% 10.10% 7.57% 11.60% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.14% 8.15% 8.20% 8.37% 7.84% 8.14% 7.57% -
ROE 28.27% 29.58% 30.10% 28.38% 27.95% 29.21% 30.93% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 598.78 586.49 542.54 473.22 449.24 423.27 434.98 23.72%
EPS 48.75 47.78 44.48 39.60 35.23 34.48 32.92 29.88%
DPS 5.33 6.00 6.00 4.00 2.67 4.00 0.00 -
NAPS 1.7243 1.6151 1.478 1.3955 1.26 1.18 1.0643 37.90%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 243.73 238.73 220.84 192.65 182.88 172.30 177.09 23.70%
EPS 19.84 19.45 18.11 16.12 14.34 14.03 13.40 29.87%
DPS 2.17 2.44 2.44 1.63 1.09 1.63 0.00 -
NAPS 0.7019 0.6574 0.6016 0.5681 0.5129 0.4803 0.4333 37.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.98 3.38 3.55 2.75 2.42 1.64 1.38 -
P/RPS 0.66 0.58 0.65 0.58 0.54 0.39 0.32 61.95%
P/EPS 8.17 7.07 7.98 6.94 6.87 4.76 4.19 56.01%
EY 12.25 14.13 12.53 14.40 14.55 21.02 23.86 -35.85%
DY 1.34 1.78 1.69 1.45 1.10 2.44 0.00 -
P/NAPS 2.31 2.09 2.40 1.97 1.92 1.39 1.30 46.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 -
Price 2.51 3.53 4.04 3.50 2.80 2.06 1.77 -
P/RPS 0.42 0.60 0.74 0.74 0.62 0.49 0.41 1.61%
P/EPS 5.15 7.39 9.08 8.84 7.95 5.98 5.38 -2.86%
EY 19.42 13.53 11.01 11.32 12.58 16.73 18.60 2.91%
DY 2.12 1.70 1.49 1.14 0.95 1.94 0.00 -
P/NAPS 1.46 2.19 2.73 2.51 2.22 1.75 1.66 -8.19%

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