[GCB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 219.52%
YoY- 4.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 539,733 268,952 642,650 424,839 262,531 141,640 694,334 -15.49%
PBT 52,357 27,200 20,426 11,359 3,885 636 9,531 212.30%
Tax -13,019 -7,364 -5,577 -3,158 -1,143 -385 -2,426 207.46%
NP 39,338 19,836 14,849 8,201 2,742 251 7,105 213.94%
-
NP to SH 39,241 19,725 14,187 7,595 2,377 151 6,778 223.46%
-
Tax Rate 24.87% 27.07% 27.30% 27.80% 29.42% 60.53% 25.45% -
Total Cost 500,395 249,116 627,801 416,638 259,789 141,389 687,229 -19.11%
-
Net Worth 134,595 116,958 105,214 103,613 0 0 97,531 24.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,512 2,999 6,601 3,001 1,203 1,216 2,398 114.54%
Div Payout % 19.14% 15.21% 46.53% 39.52% 50.62% 805.30% 35.39% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 134,595 116,958 105,214 103,613 0 0 97,531 24.02%
NOSH 240,006 239,963 240,050 240,123 240,642 243,200 239,871 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.29% 7.38% 2.31% 1.93% 1.04% 0.18% 1.02% -
ROE 29.15% 16.86% 13.48% 7.33% 0.00% 0.00% 6.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 224.88 112.08 267.71 176.93 109.10 58.24 289.46 -15.52%
EPS 16.35 8.22 5.91 3.16 0.99 0.06 2.82 223.77%
DPS 3.13 1.25 2.75 1.25 0.50 0.50 1.00 114.42%
NAPS 0.5608 0.4874 0.4383 0.4315 0.00 0.00 0.4066 23.97%
Adjusted Per Share Value based on latest NOSH - 239,860
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.94 22.89 54.70 36.16 22.34 12.06 59.10 -15.49%
EPS 3.34 1.68 1.21 0.65 0.20 0.01 0.58 222.30%
DPS 0.64 0.26 0.56 0.26 0.10 0.10 0.20 117.61%
NAPS 0.1146 0.0995 0.0896 0.0882 0.00 0.00 0.083 24.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.42 0.30 0.30 0.26 0.29 0.30 0.35 -
P/RPS 0.19 0.27 0.11 0.15 0.27 0.52 0.12 35.96%
P/EPS 2.57 3.65 5.08 8.22 29.36 483.18 12.39 -65.05%
EY 38.93 27.40 19.70 12.17 3.41 0.21 8.07 186.32%
DY 7.45 4.17 9.17 4.81 1.72 1.67 2.86 89.65%
P/NAPS 0.75 0.62 0.68 0.60 0.00 0.00 0.86 -8.74%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.68 0.37 0.29 0.30 0.27 0.30 0.32 -
P/RPS 0.30 0.33 0.11 0.17 0.25 0.52 0.11 95.56%
P/EPS 4.16 4.50 4.91 9.48 27.33 483.18 11.32 -48.78%
EY 24.04 22.22 20.38 10.54 3.66 0.21 8.83 95.33%
DY 4.60 3.38 9.48 4.17 1.85 1.67 3.13 29.35%
P/NAPS 1.21 0.76 0.66 0.70 0.00 0.00 0.79 32.97%

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