[GCB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 53.03%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,820,159 909,382 2,942,145 2,145,743 1,401,135 648,074 2,261,346 -13.48%
PBT 155,000 83,410 268,006 206,202 135,887 63,843 209,463 -18.20%
Tax -25,859 -11,245 -48,609 -31,533 -21,750 -10,703 -20,209 17.88%
NP 129,141 72,165 219,397 174,669 114,137 53,140 189,254 -22.51%
-
NP to SH 129,141 72,165 219,397 174,669 114,137 53,140 189,254 -22.51%
-
Tax Rate 16.68% 13.48% 18.14% 15.29% 16.01% 16.76% 9.65% -
Total Cost 1,691,018 837,217 2,722,748 1,971,074 1,286,998 594,934 2,072,092 -12.68%
-
Net Worth 1,129,798 1,048,862 521,852 823,879 771,702 706,195 666,856 42.16%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 10,092 10,084 27,661 19,112 14,334 7,167 19,114 -34.69%
Div Payout % 7.82% 13.97% 12.61% 10.94% 12.56% 13.49% 10.10% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,129,798 1,048,862 521,852 823,879 771,702 706,195 666,856 42.16%
NOSH 1,023,686 1,009,078 1,008,337 480,158 480,158 480,158 480,158 65.72%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.10% 7.94% 7.46% 8.14% 8.15% 8.20% 8.37% -
ROE 11.43% 6.88% 42.04% 21.20% 14.79% 7.52% 28.38% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 180.34 90.18 531.82 449.08 293.24 135.64 473.22 -47.46%
EPS 12.80 7.16 39.66 36.56 23.89 11.12 39.60 -52.93%
DPS 1.00 1.00 5.00 4.00 3.00 1.50 4.00 -60.34%
NAPS 1.1194 1.0401 0.9433 1.7243 1.6151 1.478 1.3955 -13.67%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 155.06 77.47 250.65 182.80 119.37 55.21 192.65 -13.48%
EPS 11.00 6.15 18.69 14.88 9.72 4.53 16.12 -22.50%
DPS 0.86 0.86 2.36 1.63 1.22 0.61 1.63 -34.73%
NAPS 0.9625 0.8935 0.4446 0.7019 0.6574 0.6016 0.5681 42.16%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.66 2.00 3.08 3.98 3.38 3.55 2.75 -
P/RPS 1.47 2.22 0.58 0.89 1.15 2.62 0.58 85.99%
P/EPS 20.79 27.95 7.77 10.89 14.15 31.92 6.94 107.94%
EY 4.81 3.58 12.88 9.19 7.07 3.13 14.40 -51.89%
DY 0.38 0.50 1.62 1.01 0.89 0.42 1.45 -59.08%
P/NAPS 2.38 1.92 3.27 2.31 2.09 2.40 1.97 13.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 -
Price 3.77 3.00 2.99 2.51 3.53 4.04 3.50 -
P/RPS 2.09 3.33 0.56 0.56 1.20 2.98 0.74 99.93%
P/EPS 29.46 41.92 7.54 6.87 14.78 36.33 8.84 123.27%
EY 3.39 2.39 13.26 14.56 6.77 2.75 11.32 -55.27%
DY 0.27 0.33 1.67 1.59 0.85 0.37 1.14 -61.75%
P/NAPS 3.37 2.88 3.17 1.46 2.19 2.73 2.51 21.72%

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