[GCB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 36.61%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 4,418,812 4,384,708 4,376,064 3,962,108 3,922,792 3,779,268 3,672,694 13.08%
PBT 188,054 209,916 239,844 258,552 197,921 168,710 169,690 7.07%
Tax -39,102 -38,402 -44,086 -45,476 -41,942 -29,057 -29,120 21.64%
NP 148,952 171,513 195,758 213,076 155,979 139,653 140,570 3.92%
-
NP to SH 148,952 171,513 195,758 213,076 155,979 139,653 140,570 3.92%
-
Tax Rate 20.79% 18.29% 18.38% 17.59% 21.19% 17.22% 17.16% -
Total Cost 4,269,860 4,213,194 4,180,306 3,749,032 3,766,813 3,639,614 3,532,124 13.44%
-
Net Worth 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 1,248,775 19.86%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 38,147 49,652 73,933 63,303 41,671 27,650 20,702 50.13%
Div Payout % 25.61% 28.95% 37.77% 29.71% 26.72% 19.80% 14.73% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 1,248,775 19.86%
NOSH 1,174,914 1,123,098 1,074,554 1,057,132 1,054,806 1,051,491 1,035,125 8.78%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.37% 3.91% 4.47% 5.38% 3.98% 3.70% 3.83% -
ROE 9.08% 11.19% 13.68% 15.19% 11.61% 10.74% 11.26% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 405.42 412.11 414.32 375.53 376.55 364.48 354.81 9.26%
EPS 13.67 16.12 18.54 20.20 14.97 13.47 13.58 0.44%
DPS 3.50 4.67 7.00 6.00 4.00 2.67 2.00 45.07%
NAPS 1.5047 1.4406 1.3545 1.3295 1.2896 1.2537 1.2064 15.82%
Adjusted Per Share Value based on latest NOSH - 1,057,132
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 376.10 373.19 372.46 337.23 333.88 321.66 312.59 13.08%
EPS 12.68 14.60 16.66 18.14 13.28 11.89 11.96 3.96%
DPS 3.25 4.23 6.29 5.39 3.55 2.35 1.76 50.34%
NAPS 1.3959 1.3046 1.2176 1.1939 1.1435 1.1064 1.0629 19.86%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.40 2.19 2.52 2.65 2.80 2.96 2.73 -
P/RPS 0.59 0.53 0.61 0.71 0.74 0.81 0.77 -16.22%
P/EPS 17.56 13.59 13.60 13.12 18.70 21.98 20.10 -8.59%
EY 5.69 7.36 7.35 7.62 5.35 4.55 4.97 9.41%
DY 1.46 2.13 2.78 2.26 1.43 0.90 0.73 58.53%
P/NAPS 1.60 1.52 1.86 1.99 2.17 2.36 2.26 -20.51%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 16/08/22 30/05/22 21/02/22 22/11/21 23/08/21 -
Price 2.40 2.15 2.45 2.23 3.05 2.76 2.83 -
P/RPS 0.59 0.52 0.59 0.59 0.81 0.76 0.80 -18.32%
P/EPS 17.56 13.34 13.22 11.04 20.37 20.49 20.84 -10.76%
EY 5.69 7.50 7.56 9.06 4.91 4.88 4.80 11.97%
DY 1.46 2.17 2.86 2.69 1.31 0.97 0.71 61.49%
P/NAPS 1.60 1.49 1.81 1.68 2.37 2.20 2.35 -22.55%

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