[GCB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 77.12%
YoY- 612.96%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 990,362 624,641 290,000 1,160,058 836,296 539,733 268,952 138.26%
PBT 107,850 74,027 33,791 111,449 79,359 52,357 27,200 150.30%
Tax -16,103 -8,518 -3,659 -10,066 -22,233 -13,019 -7,364 68.39%
NP 91,747 65,509 30,132 101,383 57,126 39,338 19,836 177.34%
-
NP to SH 90,473 64,534 30,084 101,148 57,108 39,241 19,725 175.80%
-
Tax Rate 14.93% 11.51% 10.83% 9.03% 28.02% 24.87% 27.07% -
Total Cost 898,615 559,132 259,868 1,058,675 779,170 500,395 249,116 135.02%
-
Net Worth 249,405 23,417,439 199,848 179,580 145,409 134,595 116,958 65.59%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 31,811 19,092 9,560 23,713 11,109 7,512 2,999 382.06%
Div Payout % 35.16% 29.59% 31.78% 23.44% 19.45% 19.14% 15.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 249,405 23,417,439 199,848 179,580 145,409 134,595 116,958 65.59%
NOSH 318,118 318,214 318,686 240,016 239,949 240,006 239,963 20.65%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.26% 10.49% 10.39% 8.74% 6.83% 7.29% 7.38% -
ROE 36.28% 0.28% 15.05% 56.32% 39.27% 29.15% 16.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 311.32 196.30 91.00 483.32 348.53 224.88 112.08 97.47%
EPS 28.44 20.28 9.44 31.63 23.80 16.35 8.22 128.58%
DPS 10.00 6.00 3.00 9.88 4.63 3.13 1.25 299.49%
NAPS 0.784 73.59 0.6271 0.7482 0.606 0.5608 0.4874 37.24%
Adjusted Per Share Value based on latest NOSH - 239,972
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 84.37 53.21 24.71 98.83 71.25 45.98 22.91 138.28%
EPS 7.71 5.50 2.56 8.62 4.87 3.34 1.68 175.90%
DPS 2.71 1.63 0.81 2.02 0.95 0.64 0.26 376.48%
NAPS 0.2125 19.9498 0.1703 0.153 0.1239 0.1147 0.0996 65.65%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.37 1.80 1.56 1.12 0.77 0.42 0.30 -
P/RPS 0.44 0.92 1.71 0.23 0.22 0.19 0.27 38.44%
P/EPS 4.82 8.88 16.53 2.66 3.24 2.57 3.65 20.34%
EY 20.76 11.27 6.05 37.63 30.91 38.93 27.40 -16.87%
DY 7.30 3.33 1.92 8.82 6.01 7.45 4.17 45.20%
P/NAPS 1.75 0.02 2.49 1.50 1.27 0.75 0.62 99.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 -
Price 1.67 1.73 2.05 1.47 0.90 0.68 0.37 -
P/RPS 0.54 0.88 2.25 0.30 0.26 0.30 0.33 38.82%
P/EPS 5.87 8.53 21.72 3.49 3.78 4.16 4.50 19.36%
EY 17.03 11.72 4.60 28.67 26.44 24.04 22.22 -16.23%
DY 5.99 3.47 1.46 6.72 5.14 4.60 3.38 46.39%
P/NAPS 2.13 0.02 3.27 1.96 1.49 1.21 0.76 98.65%

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