[GCB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 4.42%
YoY- 229.61%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,772,289 1,174,777 591,391 2,380,669 1,726,895 1,018,064 441,500 151.94%
PBT 46,940 29,686 15,917 36,372 23,033 -972 -815 -
Tax -6,915 -4,999 -1,915 -13,996 -1,023 1,535 -885 292.28%
NP 40,025 24,687 14,002 22,376 22,010 563 -1,700 -
-
NP to SH 39,839 24,355 13,693 22,757 21,794 108 -1,855 -
-
Tax Rate 14.73% 16.84% 12.03% 38.48% 4.44% - - -
Total Cost 1,732,264 1,150,090 577,389 2,358,293 1,704,885 1,017,501 443,200 147.51%
-
Net Worth 412,237 391,577 376,151 376,154 381,442 378,054 325,433 17.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,168 - - - - - - -
Div Payout % 17.99% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 412,237 391,577 376,151 376,154 381,442 378,054 325,433 17.02%
NOSH 480,158 480,158 480,158 475,903 475,851 540,000 475,641 0.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.26% 2.10% 2.37% 0.94% 1.27% 0.06% -0.39% -
ROE 9.66% 6.22% 3.64% 6.05% 5.71% 0.03% -0.57% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 370.85 245.71 123.95 500.24 362.91 188.53 92.82 151.15%
EPS 8.34 5.10 2.87 4.78 4.58 0.02 -0.39 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8626 0.819 0.7884 0.7904 0.8016 0.7001 0.6842 16.65%
Adjusted Per Share Value based on latest NOSH - 477,222
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 150.98 100.08 50.38 202.81 147.12 86.73 37.61 151.94%
EPS 3.39 2.07 1.17 1.94 1.86 0.01 -0.16 -
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3512 0.3336 0.3205 0.3205 0.325 0.3221 0.2772 17.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.02 0.895 1.02 1.35 0.845 0.79 0.87 -
P/RPS 0.28 0.36 0.82 0.27 0.23 0.42 0.94 -55.29%
P/EPS 12.24 17.57 35.54 28.23 18.45 3,950.00 -223.08 -
EY 8.17 5.69 2.81 3.54 5.42 0.03 -0.45 -
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.09 1.29 1.71 1.05 1.13 1.27 -4.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 22/05/15 -
Price 1.16 0.905 1.03 1.17 0.85 0.77 0.84 -
P/RPS 0.31 0.37 0.83 0.23 0.23 0.41 0.90 -50.76%
P/EPS 13.92 17.77 35.89 24.47 18.56 3,850.00 -215.38 -
EY 7.19 5.63 2.79 4.09 5.39 0.03 -0.46 -
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.11 1.31 1.48 1.06 1.10 1.23 5.86%

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