[GCB] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 57.74%
YoY- -135.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,380,669 2,302,526 2,036,128 1,766,000 1,818,871 1,753,304 1,806,854 20.12%
PBT 36,372 30,710 -1,944 -3,260 -18,481 -6,753 15,930 73.13%
Tax -13,996 -1,364 3,070 -3,540 1,189 -3,004 -4,532 111.63%
NP 22,376 29,346 1,126 -6,800 -17,292 -9,757 11,398 56.59%
-
NP to SH 22,757 29,058 216 -7,420 -17,558 -10,808 10,266 69.76%
-
Tax Rate 38.48% 4.44% - - - - 28.45% -
Total Cost 2,358,293 2,273,180 2,035,002 1,772,800 1,836,163 1,763,061 1,795,456 19.87%
-
Net Worth 376,154 381,442 378,054 325,433 320,793 321,236 330,555 8.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 376,154 381,442 378,054 325,433 320,793 321,236 330,555 8.97%
NOSH 475,903 475,851 540,000 475,641 476,875 476,823 475,277 0.08%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.94% 1.27% 0.06% -0.39% -0.95% -0.56% 0.63% -
ROE 6.05% 7.62% 0.06% -2.28% -5.47% -3.36% 3.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 500.24 483.88 377.06 371.29 381.41 367.71 380.17 20.01%
EPS 4.78 6.11 0.04 -1.56 -3.69 -2.27 2.16 69.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7904 0.8016 0.7001 0.6842 0.6727 0.6737 0.6955 8.87%
Adjusted Per Share Value based on latest NOSH - 475,641
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 202.62 195.97 173.30 150.31 154.81 149.23 153.79 20.12%
EPS 1.94 2.47 0.02 -0.63 -1.49 -0.92 0.87 70.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3202 0.3247 0.3218 0.277 0.273 0.2734 0.2813 8.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.35 0.845 0.79 0.87 1.02 1.20 1.30 -
P/RPS 0.27 0.17 0.21 0.23 0.27 0.33 0.34 -14.20%
P/EPS 28.23 13.84 1,975.00 -55.77 -27.70 -52.94 60.19 -39.55%
EY 3.54 7.23 0.05 -1.79 -3.61 -1.89 1.66 65.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.05 1.13 1.27 1.52 1.78 1.87 -5.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 25/08/15 22/05/15 27/02/15 26/11/14 26/08/14 -
Price 1.17 0.85 0.77 0.84 0.95 1.04 1.28 -
P/RPS 0.23 0.18 0.20 0.23 0.25 0.28 0.34 -22.88%
P/EPS 24.47 13.92 1,925.00 -53.85 -25.80 -45.88 59.26 -44.45%
EY 4.09 7.18 0.05 -1.86 -3.88 -2.18 1.69 79.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.06 1.10 1.23 1.41 1.54 1.84 -13.47%

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