[GCB] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1474.17%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 268,952 642,650 424,839 262,531 141,640 694,334 544,024 -37.50%
PBT 27,200 20,426 11,359 3,885 636 9,531 9,681 99.23%
Tax -7,364 -5,577 -3,158 -1,143 -385 -2,426 -2,272 119.17%
NP 19,836 14,849 8,201 2,742 251 7,105 7,409 92.92%
-
NP to SH 19,725 14,187 7,595 2,377 151 6,778 7,299 94.13%
-
Tax Rate 27.07% 27.30% 27.80% 29.42% 60.53% 25.45% 23.47% -
Total Cost 249,116 627,801 416,638 259,789 141,389 687,229 536,615 -40.07%
-
Net Worth 116,958 105,214 103,613 0 0 97,531 100,865 10.38%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,999 6,601 3,001 1,203 1,216 2,398 1,200 84.26%
Div Payout % 15.21% 46.53% 39.52% 50.62% 805.30% 35.39% 16.45% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 116,958 105,214 103,613 0 0 97,531 100,865 10.38%
NOSH 239,963 240,050 240,123 240,642 243,200 239,871 240,098 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.38% 2.31% 1.93% 1.04% 0.18% 1.02% 1.36% -
ROE 16.86% 13.48% 7.33% 0.00% 0.00% 6.95% 7.24% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.08 267.71 176.93 109.10 58.24 289.46 226.58 -37.48%
EPS 8.22 5.91 3.16 0.99 0.06 2.82 3.04 94.20%
DPS 1.25 2.75 1.25 0.50 0.50 1.00 0.50 84.30%
NAPS 0.4874 0.4383 0.4315 0.00 0.00 0.4066 0.4201 10.42%
Adjusted Per Share Value based on latest NOSH - 239,880
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 22.89 54.70 36.16 22.34 12.06 59.10 46.30 -37.50%
EPS 1.68 1.21 0.65 0.20 0.01 0.58 0.62 94.48%
DPS 0.26 0.56 0.26 0.10 0.10 0.20 0.10 89.19%
NAPS 0.0995 0.0896 0.0882 0.00 0.00 0.083 0.0858 10.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.30 0.30 0.26 0.29 0.30 0.35 0.30 -
P/RPS 0.27 0.11 0.15 0.27 0.52 0.12 0.13 62.85%
P/EPS 3.65 5.08 8.22 29.36 483.18 12.39 9.87 -48.51%
EY 27.40 19.70 12.17 3.41 0.21 8.07 10.13 94.24%
DY 4.17 9.17 4.81 1.72 1.67 2.86 1.67 84.15%
P/NAPS 0.62 0.68 0.60 0.00 0.00 0.86 0.71 -8.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.37 0.29 0.30 0.27 0.30 0.32 0.31 -
P/RPS 0.33 0.11 0.17 0.25 0.52 0.11 0.14 77.20%
P/EPS 4.50 4.91 9.48 27.33 483.18 11.32 10.20 -42.07%
EY 22.22 20.38 10.54 3.66 0.21 8.83 9.81 72.55%
DY 3.38 9.48 4.17 1.85 1.67 3.13 1.61 64.03%
P/NAPS 0.76 0.66 0.70 0.00 0.00 0.79 0.74 1.79%

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