[GCB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.14%
YoY- -52.31%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 424,839 262,531 141,640 694,334 544,024 333,990 153,572 96.94%
PBT 11,359 3,885 636 9,531 9,681 6,483 3,171 133.93%
Tax -3,158 -1,143 -385 -2,426 -2,272 -816 -496 243.13%
NP 8,201 2,742 251 7,105 7,409 5,667 2,675 110.89%
-
NP to SH 7,595 2,377 151 6,778 7,299 5,606 2,649 101.69%
-
Tax Rate 27.80% 29.42% 60.53% 25.45% 23.47% 12.59% 15.64% -
Total Cost 416,638 259,789 141,389 687,229 536,615 328,323 150,897 96.69%
-
Net Worth 103,613 0 0 97,531 100,865 99,973 97,964 3.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,001 1,203 1,216 2,398 1,200 - - -
Div Payout % 39.52% 50.62% 805.30% 35.39% 16.45% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 103,613 0 0 97,531 100,865 99,973 97,964 3.80%
NOSH 240,123 240,642 243,200 239,871 240,098 239,572 240,818 -0.19%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.93% 1.04% 0.18% 1.02% 1.36% 1.70% 1.74% -
ROE 7.33% 0.00% 0.00% 6.95% 7.24% 5.61% 2.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 176.93 109.10 58.24 289.46 226.58 139.41 63.77 97.32%
EPS 3.16 0.99 0.06 2.82 3.04 2.34 1.10 101.95%
DPS 1.25 0.50 0.50 1.00 0.50 0.00 0.00 -
NAPS 0.4315 0.00 0.00 0.4066 0.4201 0.4173 0.4068 4.00%
Adjusted Per Share Value based on latest NOSH - 231,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 36.19 22.37 12.07 59.15 46.35 28.45 13.08 96.96%
EPS 0.65 0.20 0.01 0.58 0.62 0.48 0.23 99.76%
DPS 0.26 0.10 0.10 0.20 0.10 0.00 0.00 -
NAPS 0.0883 0.00 0.00 0.0831 0.0859 0.0852 0.0835 3.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.26 0.29 0.30 0.35 0.30 0.34 0.30 -
P/RPS 0.15 0.27 0.52 0.12 0.13 0.24 0.47 -53.26%
P/EPS 8.22 29.36 483.18 12.39 9.87 14.53 27.27 -55.01%
EY 12.17 3.41 0.21 8.07 10.13 6.88 3.67 122.21%
DY 4.81 1.72 1.67 2.86 1.67 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.86 0.71 0.81 0.74 -13.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 28/05/08 -
Price 0.30 0.27 0.30 0.32 0.31 0.34 0.27 -
P/RPS 0.17 0.25 0.52 0.11 0.14 0.24 0.42 -45.25%
P/EPS 9.48 27.33 483.18 11.32 10.20 14.53 24.55 -46.94%
EY 10.54 3.66 0.21 8.83 9.81 6.88 4.07 88.47%
DY 4.17 1.85 1.67 3.13 1.61 0.00 0.00 -
P/NAPS 0.70 0.00 0.00 0.79 0.74 0.81 0.66 3.99%

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