[GCB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 49.92%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,145,743 1,401,135 648,074 2,261,346 1,610,054 1,011,273 519,689 157.14%
PBT 206,202 135,887 63,843 209,463 154,212 100,310 46,676 168.99%
Tax -31,533 -21,750 -10,703 -20,209 -27,979 -17,948 -7,344 163.93%
NP 174,669 114,137 53,140 189,254 126,233 82,362 39,332 169.93%
-
NP to SH 174,669 114,137 53,140 189,254 126,233 82,362 39,332 169.93%
-
Tax Rate 15.29% 16.01% 16.76% 9.65% 18.14% 17.89% 15.73% -
Total Cost 1,971,074 1,286,998 594,934 2,072,092 1,483,821 928,911 480,357 156.08%
-
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 19,112 14,334 7,167 19,114 9,557 9,556 - -
Div Payout % 10.94% 12.56% 13.49% 10.10% 7.57% 11.60% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.14% 8.15% 8.20% 8.37% 7.84% 8.14% 7.57% -
ROE 21.20% 14.79% 7.52% 28.38% 20.97% 14.61% 7.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 449.08 293.24 135.64 473.22 336.93 211.64 108.74 157.18%
EPS 36.56 23.89 11.12 39.60 26.42 17.24 8.23 169.98%
DPS 4.00 3.00 1.50 4.00 2.00 2.00 0.00 -
NAPS 1.7243 1.6151 1.478 1.3955 1.26 1.18 1.0643 37.90%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 182.63 119.25 55.16 192.47 137.04 86.07 44.23 157.15%
EPS 14.87 9.71 4.52 16.11 10.74 7.01 3.35 169.84%
DPS 1.63 1.22 0.61 1.63 0.81 0.81 0.00 -
NAPS 0.7012 0.6568 0.6011 0.5676 0.5125 0.4799 0.4329 37.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.98 3.38 3.55 2.75 2.42 1.64 1.38 -
P/RPS 0.89 1.15 2.62 0.58 0.72 0.77 1.27 -21.08%
P/EPS 10.89 14.15 31.92 6.94 9.16 9.51 16.77 -24.99%
EY 9.19 7.07 3.13 14.40 10.92 10.51 5.96 33.43%
DY 1.01 0.89 0.42 1.45 0.83 1.22 0.00 -
P/NAPS 2.31 2.09 2.40 1.97 1.92 1.39 1.30 46.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 -
Price 2.51 3.53 4.04 3.50 2.80 2.06 1.77 -
P/RPS 0.56 1.20 2.98 0.74 0.83 0.97 1.63 -50.91%
P/EPS 6.87 14.78 36.33 8.84 10.60 11.95 21.51 -53.24%
EY 14.56 6.77 2.75 11.32 9.43 8.37 4.65 113.88%
DY 1.59 0.85 0.37 1.14 0.71 0.97 0.00 -
P/NAPS 1.46 2.19 2.73 2.51 2.22 1.75 1.66 -8.19%

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