[GCB] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

21-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- 11.69%

YoY- -30.11%

Quarter Report

GCB-Q4 2021_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Annualized Quarter Result
Revenue	4,384,708	4,376,064	3,962,108	3,922,792	3,779,268	3,672,694	3,840,484	9.22%
YoY %	0.20%	10.45%	1.00%	3.80%	2.90%	-4.37%	-	-
Horiz. %	114.17%	113.95%	103.17%	102.14%	98.41%	95.63%	100.00%	-
PBT	209,916	239,844	258,552	197,921	168,710	169,690	163,784	17.97%
YoY %	-12.48%	-7.24%	30.63%	17.31%	-0.58%	3.61%	-	-
Horiz. %	128.17%	146.44%	157.86%	120.84%	103.01%	103.61%	100.00%	-
Tax	-38,402	-44,086	-45,476	-41,942	-29,057	-29,120	-28,200	22.83%
YoY %	12.89%	3.06%	-8.43%	-44.34%	0.22%	-3.26%	-	-
Horiz. %	136.18%	156.33%	161.26%	148.73%	103.04%	103.26%	100.00%	-
NP	171,513	195,758	213,076	155,979	139,653	140,570	135,584	16.94%
YoY %	-12.39%	-8.13%	36.61%	11.69%	-0.65%	3.68%	-	-
Horiz. %	126.50%	144.38%	157.15%	115.04%	103.00%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,513	195,758	213,076	155,979	139,653	140,570	135,584	16.94%
YoY %	-12.39%	-8.13%	36.61%	11.69%	-0.65%	3.68%	-	-
Horiz. %	126.50%	144.38%	157.15%	115.04%	103.00%	103.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.29%	18.38%	17.59%	21.19%	17.22%	17.16%	17.22%	-
YoY %	-0.49%	4.49%	-16.99%	23.05%	0.35%	-0.35%	-	-
Horiz. %	106.21%	106.74%	102.15%	123.05%	100.00%	99.65%	100.00%	-
Total Cost	4,213,194	4,180,306	3,749,032	3,766,813	3,639,614	3,532,124	3,704,900	8.94%
YoY %	0.79%	11.50%	-0.47%	3.49%	3.04%	-4.66%	-	-
Horiz. %	113.72%	112.83%	101.19%	101.67%	98.24%	95.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,532,759	1,430,618	1,402,698	1,343,474	1,299,952	1,248,775	1,222,410	16.26%
YoY %	7.14%	1.99%	4.41%	3.35%	4.10%	2.16%	-	-
Horiz. %	125.39%	117.03%	114.75%	109.90%	106.34%	102.16%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	49,652	73,933	63,303	41,671	27,650	20,702	41,374	12.91%
YoY %	-32.84%	16.79%	51.91%	50.71%	33.56%	-49.96%	-	-
Horiz. %	120.01%	178.69%	153.00%	100.72%	66.83%	50.04%	100.00%	-
Div Payout %	28.95%	37.77%	29.71%	26.72%	19.80%	14.73%	30.52%	-
YoY %	-23.35%	27.13%	11.19%	34.95%	34.42%	-51.74%	-	-
Horiz. %	94.86%	123.75%	97.35%	87.55%	64.88%	48.26%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	1,532,759	1,430,618	1,402,698	1,343,474	1,299,952	1,248,775	1,222,410	16.26%
YoY %	7.14%	1.99%	4.41%	3.35%	4.10%	2.16%	-	-
Horiz. %	125.39%	117.03%	114.75%	109.90%	106.34%	102.16%	100.00%	-
NOSH	1,123,098	1,074,554	1,057,132	1,054,806	1,051,491	1,035,125	1,035,161	5.58%
YoY %	4.52%	1.65%	0.22%	0.32%	1.58%	-0.00%	-	-
Horiz. %	108.50%	103.81%	102.12%	101.90%	101.58%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	3.91%	4.47%	5.38%	3.98%	3.70%	3.83%	3.53%	-
YoY %	-12.53%	-16.91%	35.18%	7.57%	-3.39%	8.50%	-	-
Horiz. %	110.76%	126.63%	152.41%	112.75%	104.82%	108.50%	100.00%	-
ROE	11.19%	13.68%	15.19%	11.61%	10.74%	11.26%	11.09%	-
YoY %	-18.20%	-9.94%	30.84%	8.10%	-4.62%	1.53%	-	-
Horiz. %	100.90%	123.35%	136.97%	104.69%	96.84%	101.53%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	412.11	414.32	375.53	376.55	364.48	354.81	371.29	7.19%
YoY %	-0.53%	10.33%	-0.27%	3.31%	2.73%	-4.44%	-	-
Horiz. %	110.99%	111.59%	101.14%	101.42%	98.17%	95.56%	100.00%	-
EPS	16.12	18.54	20.20	14.97	13.47	13.58	13.12	14.70%
YoY %	-13.05%	-8.22%	34.94%	11.14%	-0.81%	3.51%	-	-
Horiz. %	122.87%	141.31%	153.96%	114.10%	102.67%	103.51%	100.00%	-
DPS	4.67	7.00	6.00	4.00	2.67	2.00	4.00	10.86%
YoY %	-33.29%	16.67%	50.00%	49.81%	33.50%	-50.00%	-	-
Horiz. %	116.75%	175.00%	150.00%	100.00%	66.75%	50.00%	100.00%	-
NAPS	1.4406	1.3545	1.3295	1.2896	1.2537	1.2064	1.1818	14.09%
YoY %	6.36%	1.88%	3.09%	2.86%	3.92%	2.08%	-	-
Horiz. %	121.90%	114.61%	112.50%	109.12%	106.08%	102.08%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,054,806
RPS	373.19	372.46	337.23	333.88	321.66	312.59	326.87	9.22%
YoY %	0.20%	10.45%	1.00%	3.80%	2.90%	-4.37%	-	-
Horiz. %	114.17%	113.95%	103.17%	102.14%	98.41%	95.63%	100.00%	-
EPS	14.60	16.66	18.14	13.28	11.89	11.96	11.54	16.95%
YoY %	-12.36%	-8.16%	36.60%	11.69%	-0.59%	3.64%	-	-
Horiz. %	126.52%	144.37%	157.19%	115.08%	103.03%	103.64%	100.00%	-
DPS	4.23	6.29	5.39	3.55	2.35	1.76	3.52	13.01%
YoY %	-32.75%	16.70%	51.83%	51.06%	33.52%	-50.00%	-	-
Horiz. %	120.17%	178.69%	153.12%	100.85%	66.76%	50.00%	100.00%	-
NAPS	1.3046	1.2176	1.1939	1.1435	1.1064	1.0629	1.0404	16.26%
YoY %	7.15%	1.99%	4.41%	3.35%	4.09%	2.16%	-	-
Horiz. %	125.39%	117.03%	114.75%	109.91%	106.34%	102.16%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	2.19	2.52	2.65	2.80	2.96	2.73	3.14	-
P/RPS	0.53	0.61	0.71	0.74	0.81	0.77	0.85	-26.99%
YoY %	-13.11%	-14.08%	-4.05%	-8.64%	5.19%	-9.41%	-	-
Horiz. %	62.35%	71.76%	83.53%	87.06%	95.29%	90.59%	100.00%	-
P/EPS	13.59	13.60	13.12	18.70	21.98	20.10	23.95	-31.43%
YoY %	-0.07%	3.66%	-29.84%	-14.92%	9.35%	-16.08%	-	-
Horiz. %	56.74%	56.78%	54.78%	78.08%	91.77%	83.92%	100.00%	-
EY	7.36	7.35	7.62	5.35	4.55	4.97	4.17	45.99%
YoY %	0.14%	-3.54%	42.43%	17.58%	-8.45%	19.18%	-	-
Horiz. %	176.50%	176.26%	182.73%	128.30%	109.11%	119.18%	100.00%	-
DY	2.13	2.78	2.26	1.43	0.90	0.73	1.27	41.11%
YoY %	-23.38%	23.01%	58.04%	58.89%	23.29%	-42.52%	-	-
Horiz. %	167.72%	218.90%	177.95%	112.60%	70.87%	57.48%	100.00%	-
P/NAPS	1.52	1.86	1.99	2.17	2.36	2.26	2.66	-31.11%
YoY %	-18.28%	-6.53%	-8.29%	-8.05%	4.42%	-15.04%	-	-
Horiz. %	57.14%	69.92%	74.81%	81.58%	88.72%	84.96%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	22/11/22	16/08/22	30/05/22	21/02/22	22/11/21	23/08/21	27/05/21	-
Price	2.15	2.45	2.23	3.05	2.76	2.83	2.80	-
P/RPS	0.52	0.59	0.59	0.81	0.76	0.80	0.75	-21.64%
YoY %	-11.86%	0.00%	-27.16%	6.58%	-5.00%	6.67%	-	-
Horiz. %	69.33%	78.67%	78.67%	108.00%	101.33%	106.67%	100.00%	-
P/EPS	13.34	13.22	11.04	20.37	20.49	20.84	21.36	-26.91%
YoY %	0.91%	19.75%	-45.80%	-0.59%	-1.68%	-2.43%	-	-
Horiz. %	62.45%	61.89%	51.69%	95.37%	95.93%	97.57%	100.00%	-
EY	7.50	7.56	9.06	4.91	4.88	4.80	4.68	36.90%
YoY %	-0.79%	-16.56%	84.52%	0.61%	1.67%	2.56%	-	-
Horiz. %	160.26%	161.54%	193.59%	104.91%	104.27%	102.56%	100.00%	-
DY	2.17	2.86	2.69	1.31	0.97	0.71	1.43	32.01%
YoY %	-24.13%	6.32%	105.34%	35.05%	36.62%	-50.35%	-	-
Horiz. %	151.75%	200.00%	188.11%	91.61%	67.83%	49.65%	100.00%	-
P/NAPS	1.49	1.81	1.68	2.37	2.20	2.35	2.37	-26.59%
YoY %	-17.68%	7.74%	-29.11%	7.73%	-6.38%	-0.84%	-	-
Horiz. %	62.87%	76.37%	70.89%	100.00%	92.83%	99.16%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos