[GCB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.53%
YoY- 651.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 624,641 290,000 1,160,058 836,296 539,733 268,952 642,650 -1.88%
PBT 74,027 33,791 111,449 79,359 52,357 27,200 20,426 136.49%
Tax -8,518 -3,659 -10,066 -22,233 -13,019 -7,364 -5,577 32.72%
NP 65,509 30,132 101,383 57,126 39,338 19,836 14,849 169.72%
-
NP to SH 64,534 30,084 101,148 57,108 39,241 19,725 14,187 175.29%
-
Tax Rate 11.51% 10.83% 9.03% 28.02% 24.87% 27.07% 27.30% -
Total Cost 559,132 259,868 1,058,675 779,170 500,395 249,116 627,801 -7.45%
-
Net Worth 23,417,439 199,848 179,580 145,409 134,595 116,958 105,214 3609.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,092 9,560 23,713 11,109 7,512 2,999 6,601 103.39%
Div Payout % 29.59% 31.78% 23.44% 19.45% 19.14% 15.21% 46.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,417,439 199,848 179,580 145,409 134,595 116,958 105,214 3609.16%
NOSH 318,214 318,686 240,016 239,949 240,006 239,963 240,050 20.73%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.49% 10.39% 8.74% 6.83% 7.29% 7.38% 2.31% -
ROE 0.28% 15.05% 56.32% 39.27% 29.15% 16.86% 13.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 196.30 91.00 483.32 348.53 224.88 112.08 267.71 -18.73%
EPS 20.28 9.44 31.63 23.80 16.35 8.22 5.91 128.01%
DPS 6.00 3.00 9.88 4.63 3.13 1.25 2.75 68.46%
NAPS 73.59 0.6271 0.7482 0.606 0.5608 0.4874 0.4383 2972.13%
Adjusted Per Share Value based on latest NOSH - 240,147
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 53.21 24.71 98.83 71.25 45.98 22.91 54.75 -1.88%
EPS 5.50 2.56 8.62 4.87 3.34 1.68 1.21 175.16%
DPS 1.63 0.81 2.02 0.95 0.64 0.26 0.56 104.25%
NAPS 19.9498 0.1703 0.153 0.1239 0.1147 0.0996 0.0896 3610.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.80 1.56 1.12 0.77 0.42 0.30 0.30 -
P/RPS 0.92 1.71 0.23 0.22 0.19 0.27 0.11 313.63%
P/EPS 8.88 16.53 2.66 3.24 2.57 3.65 5.08 45.25%
EY 11.27 6.05 37.63 30.91 38.93 27.40 19.70 -31.15%
DY 3.33 1.92 8.82 6.01 7.45 4.17 9.17 -49.19%
P/NAPS 0.02 2.49 1.50 1.27 0.75 0.62 0.68 -90.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 -
Price 1.73 2.05 1.47 0.90 0.68 0.37 0.29 -
P/RPS 0.88 2.25 0.30 0.26 0.30 0.33 0.11 301.52%
P/EPS 8.53 21.72 3.49 3.78 4.16 4.50 4.91 44.66%
EY 11.72 4.60 28.67 26.44 24.04 22.22 20.38 -30.91%
DY 3.47 1.46 6.72 5.14 4.60 3.38 9.48 -48.92%
P/NAPS 0.02 3.27 1.96 1.49 1.21 0.76 0.66 -90.34%

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