[GCB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

27-May-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- -39.25%

YoY- -53.03%

Quarter Report

GCB-Q1 2021_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Annualized Quarter Result
Revenue	3,922,792	3,779,268	3,672,694	3,840,484	3,684,972	3,548,994	3,640,318	5.09%
YoY %	3.80%	2.90%	-4.37%	4.22%	3.83%	-2.51%	-	-
Horiz. %	107.76%	103.82%	100.89%	105.50%	101.23%	97.49%	100.00%	-
PBT	197,921	168,710	169,690	163,784	269,220	284,605	310,000	-25.79%
YoY %	17.31%	-0.58%	3.61%	-39.16%	-5.41%	-8.19%	-	-
Horiz. %	63.85%	54.42%	54.74%	52.83%	86.85%	91.81%	100.00%	-
Tax	-41,942	-29,057	-29,120	-28,200	-46,028	-50,045	-51,718	-13.00%
YoY %	-44.34%	0.22%	-3.26%	38.73%	8.03%	3.23%	-	-
Horiz. %	81.10%	56.18%	56.31%	54.53%	89.00%	96.77%	100.00%	-
NP	155,979	139,653	140,570	135,584	223,192	234,560	258,282	-28.48%
YoY %	11.69%	-0.65%	3.68%	-39.25%	-4.85%	-9.18%	-	-
Horiz. %	60.39%	54.07%	54.43%	52.49%	86.41%	90.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	155,979	139,653	140,570	135,584	223,192	234,560	258,282	-28.48%
YoY %	11.69%	-0.65%	3.68%	-39.25%	-4.85%	-9.18%	-	-
Horiz. %	60.39%	54.07%	54.43%	52.49%	86.41%	90.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.19%	17.22%	17.16%	17.22%	17.10%	17.58%	16.68%	-
YoY %	23.05%	0.35%	-0.35%	0.70%	-2.73%	5.40%	-	-
Horiz. %	127.04%	103.24%	102.88%	103.24%	102.52%	105.40%	100.00%	-
Total Cost	3,766,813	3,639,614	3,532,124	3,704,900	3,461,780	3,314,434	3,382,036	7.42%
YoY %	3.49%	3.04%	-4.66%	7.02%	4.45%	-2.00%	-	-
Horiz. %	111.38%	107.62%	104.44%	109.55%	102.36%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,343,474	1,299,952	1,248,775	1,222,410	1,189,658	1,161,709	1,129,798	12.20%
YoY %	3.35%	4.10%	2.16%	2.75%	2.41%	2.82%	-	-
Horiz. %	118.91%	115.06%	110.53%	108.20%	105.30%	102.82%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	41,671	27,650	20,702	41,374	35,713	33,802	20,185	61.91%
YoY %	50.71%	33.56%	-49.96%	15.85%	5.65%	67.46%	-	-
Horiz. %	206.45%	136.98%	102.56%	204.97%	176.93%	167.46%	100.00%	-
Div Payout %	26.72%	19.80%	14.73%	30.52%	16.00%	14.41%	7.82%	-
YoY %	34.95%	34.42%	-51.74%	90.75%	11.03%	84.27%	-	-
Horiz. %	341.69%	253.20%	188.36%	390.28%	204.60%	184.27%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	1,343,474	1,299,952	1,248,775	1,222,410	1,189,658	1,161,709	1,129,798	12.20%
YoY %	3.35%	4.10%	2.16%	2.75%	2.41%	2.82%	-	-
Horiz. %	118.91%	115.06%	110.53%	108.20%	105.30%	102.82%	100.00%	-
NOSH	1,054,806	1,051,491	1,035,125	1,035,161	1,034,307	1,032,116	1,023,686	2.01%
YoY %	0.32%	1.58%	-0.00%	0.08%	0.21%	0.82%	-	-
Horiz. %	103.04%	102.72%	101.12%	101.12%	101.04%	100.82%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	3.98%	3.70%	3.83%	3.53%	6.06%	6.61%	7.10%	-
YoY %	7.57%	-3.39%	8.50%	-41.75%	-8.32%	-6.90%	-	-
Horiz. %	56.06%	52.11%	53.94%	49.72%	85.35%	93.10%	100.00%	-
ROE	11.61%	10.74%	11.26%	11.09%	18.76%	20.19%	22.86%	-
YoY %	8.10%	-4.62%	1.53%	-40.88%	-7.08%	-11.68%	-	-
Horiz. %	50.79%	46.98%	49.26%	48.51%	82.06%	88.32%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	376.55	364.48	354.81	371.29	361.14	349.98	360.68	2.90%
YoY %	3.31%	2.73%	-4.44%	2.81%	3.19%	-2.97%	-	-
Horiz. %	104.40%	101.05%	98.37%	102.94%	100.13%	97.03%	100.00%	-
EPS	14.97	13.47	13.58	13.12	21.87	23.13	25.60	-30.00%
YoY %	11.14%	-0.81%	3.51%	-40.01%	-5.45%	-9.65%	-	-
Horiz. %	58.48%	52.62%	53.05%	51.25%	85.43%	90.35%	100.00%	-
DPS	4.00	2.67	2.00	4.00	3.50	3.33	2.00	58.53%
YoY %	49.81%	33.50%	-50.00%	14.29%	5.11%	66.50%	-	-
Horiz. %	200.00%	133.50%	100.00%	200.00%	175.00%	166.50%	100.00%	-
NAPS	1.2896	1.2537	1.2064	1.1818	1.1659	1.1456	1.1194	9.86%
YoY %	2.86%	3.92%	2.08%	1.36%	1.77%	2.34%	-	-
Horiz. %	115.20%	112.00%	107.77%	105.57%	104.15%	102.34%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,035,161
RPS	333.88	321.66	312.59	326.87	313.64	302.06	309.84	5.09%
YoY %	3.80%	2.90%	-4.37%	4.22%	3.83%	-2.51%	-	-
Horiz. %	107.76%	103.81%	100.89%	105.50%	101.23%	97.49%	100.00%	-
EPS	13.28	11.89	11.96	11.54	19.00	19.96	21.98	-28.46%
YoY %	11.69%	-0.59%	3.64%	-39.26%	-4.81%	-9.19%	-	-
Horiz. %	60.42%	54.09%	54.41%	52.50%	86.44%	90.81%	100.00%	-
DPS	3.55	2.35	1.76	3.52	3.04	2.88	1.72	61.89%
YoY %	51.06%	33.52%	-50.00%	15.79%	5.56%	67.44%	-	-
Horiz. %	206.40%	136.63%	102.33%	204.65%	176.74%	167.44%	100.00%	-
NAPS	1.1435	1.1064	1.0629	1.0404	1.0125	0.9888	0.9616	12.20%
YoY %	3.35%	4.09%	2.16%	2.76%	2.40%	2.83%	-	-
Horiz. %	118.92%	115.06%	110.53%	108.19%	105.29%	102.83%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	2.80	2.96	2.73	3.14	2.67	3.30	2.66	-
P/RPS	0.74	0.81	0.77	0.85	0.74	0.94	0.74	0.00%
YoY %	-8.64%	5.19%	-9.41%	14.86%	-21.28%	27.03%	-	-
Horiz. %	100.00%	109.46%	104.05%	114.86%	100.00%	127.03%	100.00%	-
P/EPS	18.70	21.98	20.10	23.95	12.21	14.27	10.39	47.80%
YoY %	-14.92%	9.35%	-16.08%	96.15%	-14.44%	37.34%	-	-
Horiz. %	179.98%	211.55%	193.46%	230.51%	117.52%	137.34%	100.00%	-
EY	5.35	4.55	4.97	4.17	8.19	7.01	9.62	-32.30%
YoY %	17.58%	-8.45%	19.18%	-49.08%	16.83%	-27.13%	-	-
Horiz. %	55.61%	47.30%	51.66%	43.35%	85.14%	72.87%	100.00%	-
DY	1.43	0.90	0.73	1.27	1.31	1.01	0.75	53.58%
YoY %	58.89%	23.29%	-42.52%	-3.05%	29.70%	34.67%	-	-
Horiz. %	190.67%	120.00%	97.33%	169.33%	174.67%	134.67%	100.00%	-
P/NAPS	2.17	2.36	2.26	2.66	2.29	2.88	2.38	-5.95%
YoY %	-8.05%	4.42%	-15.04%	16.16%	-20.49%	21.01%	-	-
Horiz. %	91.18%	99.16%	94.96%	111.76%	96.22%	121.01%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	21/02/22	22/11/21	23/08/21	27/05/21	26/02/21	23/11/20	24/08/20	-
Price	3.05	2.76	2.83	2.80	2.66	3.11	3.77	-
P/RPS	0.81	0.76	0.80	0.75	0.74	0.89	1.05	-15.84%
YoY %	6.58%	-5.00%	6.67%	1.35%	-16.85%	-15.24%	-	-
Horiz. %	77.14%	72.38%	76.19%	71.43%	70.48%	84.76%	100.00%	-
P/EPS	20.37	20.49	20.84	21.36	12.16	13.45	14.73	24.05%
YoY %	-0.59%	-1.68%	-2.43%	75.66%	-9.59%	-8.69%	-	-
Horiz. %	138.29%	139.10%	141.48%	145.01%	82.55%	91.31%	100.00%	-
EY	4.91	4.88	4.80	4.68	8.22	7.44	6.79	-19.38%
YoY %	0.61%	1.67%	2.56%	-43.07%	10.48%	9.57%	-	-
Horiz. %	72.31%	71.87%	70.69%	68.92%	121.06%	109.57%	100.00%	-
DY	1.31	0.97	0.71	1.43	1.32	1.07	0.53	82.50%
YoY %	35.05%	36.62%	-50.35%	8.33%	23.36%	101.89%	-	-
Horiz. %	247.17%	183.02%	133.96%	269.81%	249.06%	201.89%	100.00%	-
P/NAPS	2.37	2.20	2.35	2.37	2.28	2.71	3.37	-20.86%
YoY %	7.73%	-6.38%	-0.84%	3.95%	-15.87%	-19.58%	-	-
Horiz. %	70.33%	65.28%	69.73%	70.33%	67.66%	80.42%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-15 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-15 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-15 16:20:00

EMA 5

10 Mins

BUY

2024-05-15 15:50:00

EMA 5

5 Mins

BUY

2024-05-15 15:00:00

TURTLE SYSTEM 20

Hourly

SELL

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

616

TASCO

TASCO BERHAD

609

MPI

MALAYSIAN PACIFIC INDUSTRIES

470

PTRANS

PERAK TRANSIT BERHAD

470

HLIND

HONG LEONG INDUSTRIES BHD

468

YTLPOWR

YTL POWER INTERNATIONAL BHD

421

MYEG

MY E.G. SERVICES BHD

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

332

SUPERMX

SUPERMAX CORPORATION BHD

331

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

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