[GCB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 114.51%
YoY- 64.46%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 354,340 1,381,816 990,362 624,641 290,000 1,160,058 836,296 -43.55%
PBT 42,683 150,079 107,850 74,027 33,791 111,449 79,359 -33.83%
Tax -11,249 -22,584 -16,103 -8,518 -3,659 -10,066 -22,233 -36.47%
NP 31,434 127,495 91,747 65,509 30,132 101,383 57,126 -32.82%
-
NP to SH 31,303 125,895 90,473 64,534 30,084 101,148 57,108 -32.99%
-
Tax Rate 26.35% 15.05% 14.93% 11.51% 10.83% 9.03% 28.02% -
Total Cost 322,906 1,254,321 898,615 559,132 259,868 1,058,675 779,170 -44.38%
-
Net Worth 289,695 265,429 249,405 23,417,439 199,848 179,580 145,409 58.26%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,936 44,519 31,811 19,092 9,560 23,713 11,109 -20.07%
Div Payout % 25.35% 35.36% 35.16% 29.59% 31.78% 23.44% 19.45% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 289,695 265,429 249,405 23,417,439 199,848 179,580 145,409 58.26%
NOSH 317,474 317,993 318,118 318,214 318,686 240,016 239,949 20.49%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.87% 9.23% 9.26% 10.49% 10.39% 8.74% 6.83% -
ROE 10.81% 47.43% 36.28% 0.28% 15.05% 56.32% 39.27% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 111.61 434.54 311.32 196.30 91.00 483.32 348.53 -53.16%
EPS 9.86 26.41 28.44 20.28 9.44 31.63 23.80 -44.39%
DPS 2.50 14.00 10.00 6.00 3.00 9.88 4.63 -33.66%
NAPS 0.9125 0.8347 0.784 73.59 0.6271 0.7482 0.606 31.34%
Adjusted Per Share Value based on latest NOSH - 317,804
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.19 117.72 84.37 53.21 24.71 98.83 71.25 -43.55%
EPS 2.67 10.73 7.71 5.50 2.56 8.62 4.87 -32.98%
DPS 0.68 3.79 2.71 1.63 0.81 2.02 0.95 -19.96%
NAPS 0.2468 0.2261 0.2125 19.9498 0.1703 0.153 0.1239 58.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.78 1.37 1.37 1.80 1.56 1.12 0.77 -
P/RPS 1.59 0.32 0.44 0.92 1.71 0.23 0.22 273.35%
P/EPS 18.05 3.46 4.82 8.88 16.53 2.66 3.24 213.93%
EY 5.54 28.90 20.76 11.27 6.05 37.63 30.91 -68.17%
DY 1.40 10.22 7.30 3.33 1.92 8.82 6.01 -62.10%
P/NAPS 1.95 1.64 1.75 0.02 2.49 1.50 1.27 33.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 -
Price 1.83 1.65 1.67 1.73 2.05 1.47 0.90 -
P/RPS 1.64 0.38 0.54 0.88 2.25 0.30 0.26 241.00%
P/EPS 18.56 4.17 5.87 8.53 21.72 3.49 3.78 188.60%
EY 5.39 23.99 17.03 11.72 4.60 28.67 26.44 -65.32%
DY 1.37 8.48 5.99 3.47 1.46 6.72 5.14 -58.55%
P/NAPS 2.01 1.98 2.13 0.02 3.27 1.96 1.49 22.06%

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