[GCB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.4%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 991,699 663,412 364,283 1,441,476 1,015,657 667,183 354,340 98.47%
PBT 19,415 32,153 22,720 153,236 119,072 82,760 42,683 -40.82%
Tax -6,538 -7,428 -5,855 -33,510 -24,795 -16,071 -11,249 -30.33%
NP 12,877 24,725 16,865 119,726 94,277 66,689 31,434 -44.81%
-
NP to SH 12,121 23,966 16,539 118,841 94,018 66,605 31,303 -46.84%
-
Tax Rate 33.67% 23.10% 25.77% 21.87% 20.82% 19.42% 26.35% -
Total Cost 978,822 638,687 347,418 1,321,750 921,380 600,494 322,906 109.31%
-
Net Worth 337,717 354,534 351,465 347,282 331,682 319,564 289,695 10.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,158 14,293 7,149 59,539 42,865 22,222 7,936 -6.64%
Div Payout % 59.06% 59.64% 43.23% 50.10% 45.59% 33.37% 25.35% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 337,717 354,534 351,465 347,282 331,682 319,564 289,695 10.75%
NOSH 477,204 476,461 476,628 476,316 476,281 317,469 317,474 31.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.30% 3.73% 4.63% 8.31% 9.28% 10.00% 8.87% -
ROE 3.59% 6.76% 4.71% 34.22% 28.35% 20.84% 10.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 207.81 139.24 76.43 302.63 213.25 210.16 111.61 51.29%
EPS 2.54 5.03 3.47 24.95 19.74 20.98 9.86 -59.48%
DPS 1.50 3.00 1.50 12.50 9.00 7.00 2.50 -28.84%
NAPS 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 0.9125 -15.57%
Adjusted Per Share Value based on latest NOSH - 476,449
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 84.48 56.52 31.03 122.80 86.53 56.84 30.19 98.45%
EPS 1.03 2.04 1.41 10.12 8.01 5.67 2.67 -46.97%
DPS 0.61 1.22 0.61 5.07 3.65 1.89 0.68 -6.98%
NAPS 0.2877 0.302 0.2994 0.2959 0.2826 0.2722 0.2468 10.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.69 1.78 1.64 2.06 1.93 1.78 -
P/RPS 0.80 1.21 2.33 0.54 0.97 0.92 1.59 -36.71%
P/EPS 65.35 33.60 51.30 6.57 10.44 9.20 18.05 135.59%
EY 1.53 2.98 1.95 15.21 9.58 10.87 5.54 -57.55%
DY 0.90 1.78 0.84 7.62 4.37 3.63 1.40 -25.49%
P/NAPS 2.35 2.27 2.41 2.25 2.96 1.92 1.95 13.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 -
Price 1.51 1.64 1.83 1.72 1.94 2.02 1.83 -
P/RPS 0.73 1.18 2.39 0.57 0.91 0.96 1.64 -41.67%
P/EPS 59.45 32.60 52.74 6.89 9.83 9.63 18.56 117.14%
EY 1.68 3.07 1.90 14.51 10.18 10.39 5.39 -53.99%
DY 0.99 1.83 0.82 7.27 4.64 3.47 1.37 -19.45%
P/NAPS 2.13 2.20 2.48 2.36 2.79 2.01 2.01 3.93%

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