[GCB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 26.87%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,834,451 1,836,347 960,121 3,684,972 2,661,746 1,820,159 909,382 113.22%
PBT 126,533 84,845 40,946 269,220 213,454 155,000 83,410 31.99%
Tax -21,793 -14,560 -7,050 -46,028 -37,534 -25,859 -11,245 55.38%
NP 104,740 70,285 33,896 223,192 175,920 129,141 72,165 28.16%
-
NP to SH 104,740 70,285 33,896 223,192 175,920 129,141 72,165 28.16%
-
Tax Rate 17.22% 17.16% 17.22% 17.10% 17.58% 16.68% 13.48% -
Total Cost 2,729,711 1,766,062 926,225 3,461,780 2,485,826 1,691,018 837,217 119.72%
-
Net Worth 1,299,952 1,248,775 1,222,410 1,189,658 1,161,709 1,129,798 1,048,862 15.36%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 20,737 10,351 10,343 35,713 25,351 10,092 10,084 61.64%
Div Payout % 19.80% 14.73% 30.52% 16.00% 14.41% 7.82% 13.97% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,299,952 1,248,775 1,222,410 1,189,658 1,161,709 1,129,798 1,048,862 15.36%
NOSH 1,051,491 1,035,125 1,035,161 1,034,307 1,032,116 1,023,686 1,009,078 2.78%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.70% 3.83% 3.53% 6.06% 6.61% 7.10% 7.94% -
ROE 8.06% 5.63% 2.77% 18.76% 15.14% 11.43% 6.88% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 273.36 177.40 92.82 361.14 262.48 180.34 90.18 109.31%
EPS 10.10 6.79 3.28 21.87 17.35 12.80 7.16 25.75%
DPS 2.00 1.00 1.00 3.50 2.50 1.00 1.00 58.67%
NAPS 1.2537 1.2064 1.1818 1.1659 1.1456 1.1194 1.0401 13.24%
Adjusted Per Share Value based on latest NOSH - 1,034,307
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 241.47 156.44 81.79 313.93 226.76 155.06 77.47 113.23%
EPS 8.92 5.99 2.89 19.01 14.99 11.00 6.15 28.10%
DPS 1.77 0.88 0.88 3.04 2.16 0.86 0.86 61.73%
NAPS 1.1075 1.0639 1.0414 1.0135 0.9897 0.9625 0.8935 15.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.96 2.73 3.14 2.67 3.30 2.66 2.00 -
P/RPS 1.08 1.54 3.38 0.74 1.26 1.47 2.22 -38.11%
P/EPS 29.30 40.21 95.82 12.21 19.02 20.79 27.95 3.19%
EY 3.41 2.49 1.04 8.19 5.26 4.81 3.58 -3.18%
DY 0.68 0.37 0.32 1.31 0.76 0.38 0.50 22.72%
P/NAPS 2.36 2.26 2.66 2.29 2.88 2.38 1.92 14.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 27/05/21 26/02/21 23/11/20 24/08/20 29/05/20 -
Price 2.76 2.83 2.80 2.66 3.11 3.77 3.00 -
P/RPS 1.01 1.60 3.02 0.74 1.18 2.09 3.33 -54.82%
P/EPS 27.32 41.68 85.44 12.16 17.93 29.46 41.92 -24.81%
EY 3.66 2.40 1.17 8.22 5.58 3.39 2.39 32.82%
DY 0.72 0.35 0.36 1.32 0.80 0.27 0.33 68.14%
P/NAPS 2.20 2.35 2.37 2.28 2.71 3.37 2.88 -16.42%

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