[GCB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 456.14%
YoY- 12962.91%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,160,058 1,115,061 1,079,466 1,075,808 642,650 566,452 525,062 69.38%
PBT 111,449 105,812 104,714 108,800 20,426 15,145 7,770 487.48%
Tax -10,066 -29,644 -26,038 -29,456 -5,577 -4,210 -2,286 167.92%
NP 101,383 76,168 78,676 79,344 14,849 10,934 5,484 595.45%
-
NP to SH 101,148 76,144 78,482 78,900 14,187 10,126 4,754 663.56%
-
Tax Rate 9.03% 28.02% 24.87% 27.07% 27.30% 27.80% 29.42% -
Total Cost 1,058,675 1,038,893 1,000,790 996,464 627,801 555,517 519,578 60.51%
-
Net Worth 179,580 145,409 134,595 116,958 105,214 103,613 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,713 14,812 15,024 11,998 6,601 4,002 2,406 357.77%
Div Payout % 23.44% 19.45% 19.14% 15.21% 46.53% 39.52% 50.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,580 145,409 134,595 116,958 105,214 103,613 0 -
NOSH 240,016 239,949 240,006 239,963 240,050 240,123 240,642 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.74% 6.83% 7.29% 7.38% 2.31% 1.93% 1.04% -
ROE 56.32% 52.37% 58.31% 67.46% 13.48% 9.77% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 483.32 464.71 449.77 448.32 267.71 235.90 218.19 69.68%
EPS 31.63 31.73 32.70 32.88 5.91 4.21 1.98 531.09%
DPS 9.88 6.17 6.26 5.00 2.75 1.67 1.00 358.52%
NAPS 0.7482 0.606 0.5608 0.4874 0.4383 0.4315 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,963
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 98.83 94.99 91.96 91.65 54.75 48.26 44.73 69.39%
EPS 8.62 6.49 6.69 6.72 1.21 0.86 0.41 657.54%
DPS 2.02 1.26 1.28 1.02 0.56 0.34 0.21 350.43%
NAPS 0.153 0.1239 0.1147 0.0996 0.0896 0.0883 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 0.77 0.42 0.30 0.30 0.26 0.29 -
P/RPS 0.23 0.17 0.09 0.07 0.11 0.11 0.13 46.12%
P/EPS 2.66 2.43 1.28 0.91 5.08 6.17 14.68 -67.87%
EY 37.63 41.21 77.86 109.60 19.70 16.22 6.81 211.58%
DY 8.82 8.02 14.90 16.67 9.17 6.41 3.45 86.64%
P/NAPS 1.50 1.27 0.75 0.62 0.68 0.60 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.47 0.90 0.68 0.37 0.29 0.30 0.27 -
P/RPS 0.30 0.19 0.15 0.08 0.11 0.13 0.12 83.89%
P/EPS 3.49 2.84 2.08 1.13 4.91 7.11 13.67 -59.65%
EY 28.67 35.26 48.09 88.86 20.38 14.06 7.32 147.85%
DY 6.72 6.86 9.21 13.51 9.48 5.56 3.70 48.69%
P/NAPS 1.96 1.49 1.21 0.76 0.66 0.70 0.00 -

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
Post a Comment