[GCB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 36.22%
YoY- 0.72%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,836,347 960,121 3,684,972 2,661,746 1,820,159 909,382 2,942,145 -26.98%
PBT 84,845 40,946 269,220 213,454 155,000 83,410 268,006 -53.58%
Tax -14,560 -7,050 -46,028 -37,534 -25,859 -11,245 -48,609 -55.26%
NP 70,285 33,896 223,192 175,920 129,141 72,165 219,397 -53.21%
-
NP to SH 70,285 33,896 223,192 175,920 129,141 72,165 219,397 -53.21%
-
Tax Rate 17.16% 17.22% 17.10% 17.58% 16.68% 13.48% 18.14% -
Total Cost 1,766,062 926,225 3,461,780 2,485,826 1,691,018 837,217 2,722,748 -25.08%
-
Net Worth 1,248,775 1,222,410 1,189,658 1,161,709 1,129,798 1,048,862 521,852 79.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 10,351 10,343 35,713 25,351 10,092 10,084 27,661 -48.10%
Div Payout % 14.73% 30.52% 16.00% 14.41% 7.82% 13.97% 12.61% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,248,775 1,222,410 1,189,658 1,161,709 1,129,798 1,048,862 521,852 79.00%
NOSH 1,035,125 1,035,161 1,034,307 1,032,116 1,023,686 1,009,078 1,008,337 1.76%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.83% 3.53% 6.06% 6.61% 7.10% 7.94% 7.46% -
ROE 5.63% 2.77% 18.76% 15.14% 11.43% 6.88% 42.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 177.40 92.82 361.14 262.48 180.34 90.18 531.82 -51.93%
EPS 6.79 3.28 21.87 17.35 12.80 7.16 39.66 -69.20%
DPS 1.00 1.00 3.50 2.50 1.00 1.00 5.00 -65.83%
NAPS 1.2064 1.1818 1.1659 1.1456 1.1194 1.0401 0.9433 17.84%
Adjusted Per Share Value based on latest NOSH - 1,032,116
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 156.30 81.72 313.64 226.55 154.92 77.40 250.41 -26.98%
EPS 5.98 2.88 19.00 14.97 10.99 6.14 18.67 -53.21%
DPS 0.88 0.88 3.04 2.16 0.86 0.86 2.35 -48.07%
NAPS 1.0629 1.0404 1.0125 0.9888 0.9616 0.8927 0.4442 78.99%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.73 3.14 2.67 3.30 2.66 2.00 3.08 -
P/RPS 1.54 3.38 0.74 1.26 1.47 2.22 0.58 91.86%
P/EPS 40.21 95.82 12.21 19.02 20.79 27.95 7.77 199.48%
EY 2.49 1.04 8.19 5.26 4.81 3.58 12.88 -66.59%
DY 0.37 0.32 1.31 0.76 0.38 0.50 1.62 -62.66%
P/NAPS 2.26 2.66 2.29 2.88 2.38 1.92 3.27 -21.84%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 27/05/21 26/02/21 23/11/20 24/08/20 29/05/20 24/02/20 -
Price 2.83 2.80 2.66 3.11 3.77 3.00 2.99 -
P/RPS 1.60 3.02 0.74 1.18 2.09 3.33 0.56 101.48%
P/EPS 41.68 85.44 12.16 17.93 29.46 41.92 7.54 212.96%
EY 2.40 1.17 8.22 5.58 3.39 2.39 13.26 -68.03%
DY 0.35 0.36 1.32 0.80 0.27 0.33 1.67 -64.75%
P/NAPS 2.35 2.37 2.28 2.71 3.37 2.88 3.17 -18.10%

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