[GCB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 15.79%
YoY- -4.51%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,548,585 2,262,679 1,102,485 4,418,812 3,288,531 2,188,032 990,527 133.94%
PBT 107,162 65,539 30,033 188,054 157,437 119,922 64,638 40.03%
Tax -21,405 -13,658 -6,277 -39,102 -28,802 -22,043 -11,369 52.41%
NP 85,757 51,881 23,756 148,952 128,635 97,879 53,269 37.32%
-
NP to SH 85,757 51,881 23,756 148,952 128,635 97,879 53,269 37.32%
-
Tax Rate 19.97% 20.84% 20.90% 20.79% 18.29% 18.38% 17.59% -
Total Cost 3,462,828 2,210,798 1,078,729 4,269,860 3,159,896 2,090,153 937,258 138.80%
-
Net Worth 1,763,782 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 16.48%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 23,498 - - 38,147 37,239 36,966 15,825 30.12%
Div Payout % 27.40% - - 25.61% 28.95% 37.77% 29.71% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,763,782 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 16.48%
NOSH 1,174,914 1,174,914 1,174,914 1,174,914 1,123,098 1,074,554 1,057,132 7.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.42% 2.29% 2.15% 3.37% 3.91% 4.47% 5.38% -
ROE 4.86% 2.99% 1.42% 9.08% 8.39% 6.84% 3.80% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 302.03 192.58 93.84 405.42 309.08 207.16 93.88 117.77%
EPS 7.30 4.42 2.02 13.67 12.09 9.27 5.05 27.81%
DPS 2.00 0.00 0.00 3.50 3.50 3.50 1.50 21.12%
NAPS 1.5012 1.4782 1.4251 1.5047 1.4406 1.3545 1.3295 8.42%
Adjusted Per Share Value based on latest NOSH - 1,174,914
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 302.31 192.76 93.92 376.45 280.16 186.40 84.38 133.95%
EPS 7.31 4.42 2.02 12.69 10.96 8.34 4.54 37.33%
DPS 2.00 0.00 0.00 3.25 3.17 3.15 1.35 29.92%
NAPS 1.5026 1.4796 1.4264 1.3972 1.3058 1.2188 1.195 16.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.17 2.31 2.42 2.40 2.19 2.52 2.65 -
P/RPS 0.72 1.20 2.58 0.59 0.71 1.22 2.82 -59.72%
P/EPS 29.73 52.31 119.69 17.56 18.11 27.19 52.49 -31.52%
EY 3.36 1.91 0.84 5.69 5.52 3.68 1.91 45.67%
DY 0.92 0.00 0.00 1.46 1.60 1.39 0.57 37.55%
P/NAPS 1.45 1.56 1.70 1.60 1.52 1.86 1.99 -19.01%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 29/08/23 31/05/23 28/02/23 22/11/22 16/08/22 30/05/22 -
Price 2.02 2.11 2.51 2.40 2.15 2.45 2.23 -
P/RPS 0.67 1.10 2.67 0.59 0.70 1.18 2.38 -57.01%
P/EPS 27.68 47.78 124.14 17.56 17.78 26.44 44.17 -26.74%
EY 3.61 2.09 0.81 5.69 5.62 3.78 2.26 36.60%
DY 0.99 0.00 0.00 1.46 1.63 1.43 0.67 29.69%
P/NAPS 1.35 1.43 1.76 1.60 1.49 1.81 1.68 -13.55%

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