[GCB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.94%
YoY- 1550.86%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 290,000 1,160,058 836,296 539,733 268,952 642,650 424,839 -22.49%
PBT 33,791 111,449 79,359 52,357 27,200 20,426 11,359 106.98%
Tax -3,659 -10,066 -22,233 -13,019 -7,364 -5,577 -3,158 10.32%
NP 30,132 101,383 57,126 39,338 19,836 14,849 8,201 138.29%
-
NP to SH 30,084 101,148 57,108 39,241 19,725 14,187 7,595 150.55%
-
Tax Rate 10.83% 9.03% 28.02% 24.87% 27.07% 27.30% 27.80% -
Total Cost 259,868 1,058,675 779,170 500,395 249,116 627,801 416,638 -27.01%
-
Net Worth 199,848 179,580 145,409 134,595 116,958 105,214 103,613 55.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 9,560 23,713 11,109 7,512 2,999 6,601 3,001 116.65%
Div Payout % 31.78% 23.44% 19.45% 19.14% 15.21% 46.53% 39.52% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 199,848 179,580 145,409 134,595 116,958 105,214 103,613 55.01%
NOSH 318,686 240,016 239,949 240,006 239,963 240,050 240,123 20.78%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.39% 8.74% 6.83% 7.29% 7.38% 2.31% 1.93% -
ROE 15.05% 56.32% 39.27% 29.15% 16.86% 13.48% 7.33% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 91.00 483.32 348.53 224.88 112.08 267.71 176.93 -35.83%
EPS 9.44 31.63 23.80 16.35 8.22 5.91 3.16 107.56%
DPS 3.00 9.88 4.63 3.13 1.25 2.75 1.25 79.35%
NAPS 0.6271 0.7482 0.606 0.5608 0.4874 0.4383 0.4315 28.33%
Adjusted Per Share Value based on latest NOSH - 240,049
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.71 98.83 71.25 45.98 22.91 54.75 36.19 -22.47%
EPS 2.56 8.62 4.87 3.34 1.68 1.21 0.65 149.60%
DPS 0.81 2.02 0.95 0.64 0.26 0.56 0.26 113.45%
NAPS 0.1703 0.153 0.1239 0.1147 0.0996 0.0896 0.0883 55.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.56 1.12 0.77 0.42 0.30 0.30 0.26 -
P/RPS 1.71 0.23 0.22 0.19 0.27 0.11 0.15 407.27%
P/EPS 16.53 2.66 3.24 2.57 3.65 5.08 8.22 59.38%
EY 6.05 37.63 30.91 38.93 27.40 19.70 12.17 -37.27%
DY 1.92 8.82 6.01 7.45 4.17 9.17 4.81 -45.81%
P/NAPS 2.49 1.50 1.27 0.75 0.62 0.68 0.60 158.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 -
Price 2.05 1.47 0.90 0.68 0.37 0.29 0.30 -
P/RPS 2.25 0.30 0.26 0.30 0.33 0.11 0.17 460.41%
P/EPS 21.72 3.49 3.78 4.16 4.50 4.91 9.48 73.88%
EY 4.60 28.67 26.44 24.04 22.22 20.38 10.54 -42.49%
DY 1.46 6.72 5.14 4.60 3.38 9.48 4.17 -50.35%
P/NAPS 3.27 1.96 1.49 1.21 0.76 0.66 0.70 179.70%

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