[GCB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 48.92%
YoY- -30.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,288,531 2,188,032 990,527 3,922,792 2,834,451 1,836,347 960,121 127.05%
PBT 157,437 119,922 64,638 197,921 126,533 84,845 40,946 145.23%
Tax -28,802 -22,043 -11,369 -41,942 -21,793 -14,560 -7,050 155.33%
NP 128,635 97,879 53,269 155,979 104,740 70,285 33,896 143.10%
-
NP to SH 128,635 97,879 53,269 155,979 104,740 70,285 33,896 143.10%
-
Tax Rate 18.29% 18.38% 17.59% 21.19% 17.22% 17.16% 17.22% -
Total Cost 3,159,896 2,090,153 937,258 3,766,813 2,729,711 1,766,062 926,225 126.45%
-
Net Worth 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 1,248,775 1,222,410 16.26%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 37,239 36,966 15,825 41,671 20,737 10,351 10,343 134.72%
Div Payout % 28.95% 37.77% 29.71% 26.72% 19.80% 14.73% 30.52% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 1,248,775 1,222,410 16.26%
NOSH 1,123,098 1,074,554 1,057,132 1,054,806 1,051,491 1,035,125 1,035,161 5.58%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.91% 4.47% 5.38% 3.98% 3.70% 3.83% 3.53% -
ROE 8.39% 6.84% 3.80% 11.61% 8.06% 5.63% 2.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 309.08 207.16 93.88 376.55 273.36 177.40 92.82 122.82%
EPS 12.09 9.27 5.05 14.97 10.10 6.79 3.28 138.42%
DPS 3.50 3.50 1.50 4.00 2.00 1.00 1.00 130.34%
NAPS 1.4406 1.3545 1.3295 1.2896 1.2537 1.2064 1.1818 14.09%
Adjusted Per Share Value based on latest NOSH - 1,054,806
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 280.16 186.40 84.38 334.19 241.47 156.44 81.79 127.06%
EPS 10.96 8.34 4.54 13.29 8.92 5.99 2.89 142.99%
DPS 3.17 3.15 1.35 3.55 1.77 0.88 0.88 134.80%
NAPS 1.3058 1.2188 1.195 1.1445 1.1075 1.0639 1.0414 16.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.19 2.52 2.65 2.80 2.96 2.73 3.14 -
P/RPS 0.71 1.22 2.82 0.74 1.08 1.54 3.38 -64.62%
P/EPS 18.11 27.19 52.49 18.70 29.30 40.21 95.82 -67.03%
EY 5.52 3.68 1.91 5.35 3.41 2.49 1.04 203.96%
DY 1.60 1.39 0.57 1.43 0.68 0.37 0.32 192.11%
P/NAPS 1.52 1.86 1.99 2.17 2.36 2.26 2.66 -31.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 16/08/22 30/05/22 21/02/22 22/11/21 23/08/21 27/05/21 -
Price 2.15 2.45 2.23 3.05 2.76 2.83 2.80 -
P/RPS 0.70 1.18 2.38 0.81 1.01 1.60 3.02 -62.23%
P/EPS 17.78 26.44 44.17 20.37 27.32 41.68 85.44 -64.84%
EY 5.62 3.78 2.26 4.91 3.66 2.40 1.17 184.41%
DY 1.63 1.43 0.67 1.31 0.72 0.35 0.36 173.43%
P/NAPS 1.49 1.81 1.68 2.37 2.20 2.35 2.37 -26.59%

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