[GCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
08-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.88%
YoY- 25.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 271,232 179,766 91,113 412,695 310,699 205,548 103,206 90.32%
PBT 14,692 9,647 4,480 20,056 15,699 10,523 5,358 95.78%
Tax -1,876 -1,095 -560 -3,019 -1,721 -1,155 -554 125.33%
NP 12,816 8,552 3,920 17,037 13,978 9,368 4,804 92.23%
-
NP to SH 12,656 8,411 3,920 17,037 13,978 9,368 4,804 90.63%
-
Tax Rate 12.77% 11.35% 12.50% 15.05% 10.96% 10.98% 10.34% -
Total Cost 258,416 171,214 87,193 395,658 296,721 196,180 98,402 90.23%
-
Net Worth 85,782 88,724 83,365 72,858 73,368 67,736 62,365 23.65%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,803 2,403 - 7,098 2,791 - - -
Div Payout % 37.95% 28.57% - 41.67% 19.97% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 85,782 88,724 83,365 72,858 73,368 67,736 62,365 23.65%
NOSH 240,151 240,314 237,575 215,113 214,715 201,896 216,396 7.18%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.73% 4.76% 4.30% 4.13% 4.50% 4.56% 4.65% -
ROE 14.75% 9.48% 4.70% 23.38% 19.05% 13.83% 7.70% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 112.94 74.80 38.35 191.85 144.70 101.81 47.69 77.57%
EPS 5.27 3.50 1.65 7.92 6.51 4.64 2.22 77.85%
DPS 2.00 1.00 0.00 3.30 1.30 0.00 0.00 -
NAPS 0.3572 0.3692 0.3509 0.3387 0.3417 0.3355 0.2882 15.36%
Adjusted Per Share Value based on latest NOSH - 240,866
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.09 15.30 7.75 35.13 26.44 17.49 8.78 90.41%
EPS 1.08 0.72 0.33 1.45 1.19 0.80 0.41 90.62%
DPS 0.41 0.20 0.00 0.60 0.24 0.00 0.00 -
NAPS 0.073 0.0755 0.071 0.062 0.0624 0.0577 0.0531 23.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.29 0.31 0.31 0.32 0.31 0.32 0.00 -
P/RPS 0.26 0.41 0.81 0.17 0.21 0.31 0.00 -
P/EPS 5.50 8.86 18.79 4.04 4.76 6.90 0.00 -
EY 18.17 11.29 5.32 24.75 21.00 14.50 0.00 -
DY 6.90 3.23 0.00 10.31 4.19 0.00 0.00 -
P/NAPS 0.81 0.84 0.88 0.94 0.91 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 23/05/06 08/03/06 22/11/05 30/08/05 30/05/05 -
Price 0.33 0.28 0.30 0.32 0.32 0.31 0.32 -
P/RPS 0.29 0.37 0.78 0.17 0.22 0.30 0.67 -42.75%
P/EPS 6.26 8.00 18.18 4.04 4.92 6.68 14.41 -42.61%
EY 15.97 12.50 5.50 24.75 20.34 14.97 6.94 74.21%
DY 6.06 3.57 0.00 10.31 4.06 0.00 0.00 -
P/NAPS 0.92 0.76 0.85 0.94 0.94 0.92 1.11 -11.75%

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