[GCB] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

24-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -5.79%

YoY- 15.93%

Quarter Report

GCB-Q4 2019_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	3,548,994	3,640,318	3,637,528	2,942,145	2,860,990	2,802,270	2,592,296	23.22%
YoY %	-2.51%	0.08%	23.64%	2.84%	2.10%	8.10%	-	-
Horiz. %	136.91%	140.43%	140.32%	113.50%	110.37%	108.10%	100.00%	-
PBT	284,605	310,000	333,640	268,006	274,936	271,774	255,372	7.47%
YoY %	-8.19%	-7.09%	24.49%	-2.52%	1.16%	6.42%	-	-
Horiz. %	111.45%	121.39%	130.65%	104.95%	107.66%	106.42%	100.00%	-
Tax	-50,045	-51,718	-44,980	-48,609	-42,044	-43,500	-42,812	10.93%
YoY %	3.23%	-14.98%	7.47%	-15.61%	3.35%	-1.61%	-	-
Horiz. %	116.89%	120.80%	105.06%	113.54%	98.21%	101.61%	100.00%	-
NP	234,560	258,282	288,660	219,397	232,892	228,274	212,560	6.76%
YoY %	-9.18%	-10.52%	31.57%	-5.79%	2.02%	7.39%	-	-
Horiz. %	110.35%	121.51%	135.80%	103.22%	109.57%	107.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	234,560	258,282	288,660	219,397	232,892	228,274	212,560	6.76%
YoY %	-9.18%	-10.52%	31.57%	-5.79%	2.02%	7.39%	-	-
Horiz. %	110.35%	121.51%	135.80%	103.22%	109.57%	107.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.58%	16.68%	13.48%	18.14%	15.29%	16.01%	16.76%	-
YoY %	5.40%	23.74%	-25.69%	18.64%	-4.50%	-4.47%	-	-
Horiz. %	104.89%	99.52%	80.43%	108.23%	91.23%	95.53%	100.00%	-
Total Cost	3,314,434	3,382,036	3,348,868	2,722,748	2,628,098	2,573,996	2,379,736	24.64%
YoY %	-2.00%	0.99%	23.00%	3.60%	2.10%	8.16%	-	-
Horiz. %	139.28%	142.12%	140.72%	114.41%	110.44%	108.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,161,709	1,129,798	1,048,862	521,852	823,879	771,702	706,195	39.22%
YoY %	2.82%	7.72%	100.99%	-36.66%	6.76%	9.28%	-	-
Horiz. %	164.50%	159.98%	148.52%	73.90%	116.66%	109.28%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	33,802	20,185	40,337	27,661	25,482	28,668	28,668	11.57%
YoY %	67.46%	-49.96%	45.83%	8.55%	-11.11%	0.00%	-	-
Horiz. %	117.91%	70.41%	140.70%	96.49%	88.89%	100.00%	100.00%	-
Div Payout %	14.41%	7.82%	13.97%	12.61%	10.94%	12.56%	13.49%	-
YoY %	84.27%	-44.02%	10.79%	15.27%	-12.90%	-6.89%	-	-
Horiz. %	106.82%	57.97%	103.56%	93.48%	81.10%	93.11%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,161,709	1,129,798	1,048,862	521,852	823,879	771,702	706,195	39.22%
YoY %	2.82%	7.72%	100.99%	-36.66%	6.76%	9.28%	-	-
Horiz. %	164.50%	159.98%	148.52%	73.90%	116.66%	109.28%	100.00%	-
NOSH	1,032,116	1,023,686	1,009,078	1,008,337	480,158	480,158	480,158	66.32%
YoY %	0.82%	1.45%	0.07%	110.00%	0.00%	0.00%	-	-
Horiz. %	214.95%	213.20%	210.16%	210.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	6.61%	7.10%	7.94%	7.46%	8.14%	8.15%	8.20%	-
YoY %	-6.90%	-10.58%	6.43%	-8.35%	-0.12%	-0.61%	-	-
Horiz. %	80.61%	86.59%	96.83%	90.98%	99.27%	99.39%	100.00%	-
ROE	20.19%	22.86%	27.52%	42.04%	28.27%	29.58%	30.10%	-
YoY %	-11.68%	-16.93%	-34.54%	48.71%	-4.43%	-1.73%	-	-
Horiz. %	67.08%	75.95%	91.43%	139.67%	93.92%	98.27%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	349.98	360.68	360.71	531.82	598.78	586.49	542.54	-25.28%
YoY %	-2.97%	-0.01%	-32.17%	-11.18%	2.10%	8.10%	-	-
Horiz. %	64.51%	66.48%	66.49%	98.02%	110.37%	108.10%	100.00%	-
EPS	23.13	25.60	28.64	39.66	48.75	47.78	44.48	-35.25%
YoY %	-9.65%	-10.61%	-27.79%	-18.65%	2.03%	7.42%	-	-
Horiz. %	52.00%	57.55%	64.39%	89.16%	109.60%	107.42%	100.00%	-
DPS	3.33	2.00	4.00	5.00	5.33	6.00	6.00	-32.39%
YoY %	66.50%	-50.00%	-20.00%	-6.19%	-11.17%	0.00%	-	-
Horiz. %	55.50%	33.33%	66.67%	83.33%	88.83%	100.00%	100.00%	-
NAPS	1.1456	1.1194	1.0401	0.9433	1.7243	1.6151	1.478	-15.58%
YoY %	2.34%	7.62%	10.26%	-45.29%	6.76%	9.28%	-	-
Horiz. %	77.51%	75.74%	70.37%	63.82%	116.66%	109.28%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,008,337
RPS	302.06	309.84	309.60	250.41	243.51	238.51	220.64	23.22%
YoY %	-2.51%	0.08%	23.64%	2.83%	2.10%	8.10%	-	-
Horiz. %	136.90%	140.43%	140.32%	113.49%	110.37%	108.10%	100.00%	-
EPS	19.96	21.98	24.57	18.67	19.82	19.43	18.09	6.75%
YoY %	-9.19%	-10.54%	31.60%	-5.80%	2.01%	7.41%	-	-
Horiz. %	110.34%	121.50%	135.82%	103.21%	109.56%	107.41%	100.00%	-
DPS	2.88	1.72	3.43	2.35	2.17	2.44	2.44	11.65%
YoY %	67.44%	-49.85%	45.96%	8.29%	-11.07%	0.00%	-	-
Horiz. %	118.03%	70.49%	140.57%	96.31%	88.93%	100.00%	100.00%	-
NAPS	0.9888	0.9616	0.8927	0.4442	0.7012	0.6568	0.6011	39.22%
YoY %	2.83%	7.72%	100.97%	-36.65%	6.76%	9.27%	-	-
Horiz. %	164.50%	159.97%	148.51%	73.90%	116.65%	109.27%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	3.30	2.66	2.00	3.08	3.98	3.38	3.55	-
P/RPS	0.94	0.74	0.55	0.58	0.66	0.58	0.65	27.79%
YoY %	27.03%	34.55%	-5.17%	-12.12%	13.79%	-10.77%	-	-
Horiz. %	144.62%	113.85%	84.62%	89.23%	101.54%	89.23%	100.00%	-
P/EPS	14.27	10.39	6.99	7.77	8.17	7.07	7.98	47.17%
YoY %	37.34%	48.64%	-10.04%	-4.90%	15.56%	-11.40%	-	-
Horiz. %	178.82%	130.20%	87.59%	97.37%	102.38%	88.60%	100.00%	-
EY	7.01	9.62	14.31	12.88	12.25	14.13	12.53	-32.03%
YoY %	-27.13%	-32.77%	11.10%	5.14%	-13.31%	12.77%	-	-
Horiz. %	55.95%	76.78%	114.21%	102.79%	97.77%	112.77%	100.00%	-
DY	1.01	0.75	2.00	1.62	1.34	1.78	1.69	-28.98%
YoY %	34.67%	-62.50%	23.46%	20.90%	-24.72%	5.33%	-	-
Horiz. %	59.76%	44.38%	118.34%	95.86%	79.29%	105.33%	100.00%	-
P/NAPS	2.88	2.38	1.92	3.27	2.31	2.09	2.40	12.88%
YoY %	21.01%	23.96%	-41.28%	41.56%	10.53%	-12.92%	-	-
Horiz. %	120.00%	99.17%	80.00%	136.25%	96.25%	87.08%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	23/11/20	24/08/20	29/05/20	24/02/20	18/11/19	19/08/19	28/05/19	-
Price	3.11	3.77	3.00	2.99	2.51	3.53	4.04	-
P/RPS	0.89	1.05	0.83	0.56	0.42	0.60	0.74	13.05%
YoY %	-15.24%	26.51%	48.21%	33.33%	-30.00%	-18.92%	-	-
Horiz. %	120.27%	141.89%	112.16%	75.68%	56.76%	81.08%	100.00%	-
P/EPS	13.45	14.73	10.48	7.54	5.15	7.39	9.08	29.85%
YoY %	-8.69%	40.55%	38.99%	46.41%	-30.31%	-18.61%	-	-
Horiz. %	148.13%	162.22%	115.42%	83.04%	56.72%	81.39%	100.00%	-
EY	7.44	6.79	9.54	13.26	19.42	13.53	11.01	-22.93%
YoY %	9.57%	-28.83%	-28.05%	-31.72%	43.53%	22.89%	-	-
Horiz. %	67.57%	61.67%	86.65%	120.44%	176.39%	122.89%	100.00%	-
DY	1.07	0.53	1.33	1.67	2.12	1.70	1.49	-19.75%
YoY %	101.89%	-60.15%	-20.36%	-21.23%	24.71%	14.09%	-	-
Horiz. %	71.81%	35.57%	89.26%	112.08%	142.28%	114.09%	100.00%	-
P/NAPS	2.71	3.37	2.88	3.17	1.46	2.19	2.73	-0.48%
YoY %	-19.58%	17.01%	-9.15%	117.12%	-33.33%	-19.78%	-	-
Horiz. %	99.27%	123.44%	105.49%	116.12%	53.48%	80.22%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-02 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-02 16:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-02 16:20:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

388

HLIND

HONG LEONG INDUSTRIES BHD

361

MPI

MALAYSIAN PACIFIC INDUSTRIES

360

YTLPOWR

YTL POWER INTERNATIONAL BHD

335

MYEG

MY E.G. SERVICES BHD

274

CAPITALA

CAPITAL A BERHAD

272

DNEX

DAGANG NEXCHANGE BERHAD

231

PBBANK

PUBLIC BANK BHD

215

YTL

YTL CORPORATION BHD

187

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More