[GCB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.26%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,381,816 990,362 624,641 290,000 1,160,058 836,296 539,733 86.82%
PBT 150,079 107,850 74,027 33,791 111,449 79,359 52,357 101.40%
Tax -22,584 -16,103 -8,518 -3,659 -10,066 -22,233 -13,019 44.22%
NP 127,495 91,747 65,509 30,132 101,383 57,126 39,338 118.53%
-
NP to SH 125,895 90,473 64,534 30,084 101,148 57,108 39,241 117.06%
-
Tax Rate 15.05% 14.93% 11.51% 10.83% 9.03% 28.02% 24.87% -
Total Cost 1,254,321 898,615 559,132 259,868 1,058,675 779,170 500,395 84.22%
-
Net Worth 265,429 249,405 23,417,439 199,848 179,580 145,409 134,595 57.06%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 44,519 31,811 19,092 9,560 23,713 11,109 7,512 226.42%
Div Payout % 35.36% 35.16% 29.59% 31.78% 23.44% 19.45% 19.14% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 265,429 249,405 23,417,439 199,848 179,580 145,409 134,595 57.06%
NOSH 317,993 318,118 318,214 318,686 240,016 239,949 240,006 20.57%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.23% 9.26% 10.49% 10.39% 8.74% 6.83% 7.29% -
ROE 47.43% 36.28% 0.28% 15.05% 56.32% 39.27% 29.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 434.54 311.32 196.30 91.00 483.32 348.53 224.88 54.95%
EPS 26.41 28.44 20.28 9.44 31.63 23.80 16.35 37.54%
DPS 14.00 10.00 6.00 3.00 9.88 4.63 3.13 170.73%
NAPS 0.8347 0.784 73.59 0.6271 0.7482 0.606 0.5608 30.26%
Adjusted Per Share Value based on latest NOSH - 318,686
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 117.72 84.37 53.21 24.71 98.83 71.25 45.98 86.82%
EPS 10.73 7.71 5.50 2.56 8.62 4.87 3.34 117.25%
DPS 3.79 2.71 1.63 0.81 2.02 0.95 0.64 226.26%
NAPS 0.2261 0.2125 19.9498 0.1703 0.153 0.1239 0.1147 57.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.37 1.37 1.80 1.56 1.12 0.77 0.42 -
P/RPS 0.32 0.44 0.92 1.71 0.23 0.22 0.19 41.42%
P/EPS 3.46 4.82 8.88 16.53 2.66 3.24 2.57 21.85%
EY 28.90 20.76 11.27 6.05 37.63 30.91 38.93 -17.96%
DY 10.22 7.30 3.33 1.92 8.82 6.01 7.45 23.38%
P/NAPS 1.64 1.75 0.02 2.49 1.50 1.27 0.75 68.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 -
Price 1.65 1.67 1.73 2.05 1.47 0.90 0.68 -
P/RPS 0.38 0.54 0.88 2.25 0.30 0.26 0.30 17.01%
P/EPS 4.17 5.87 8.53 21.72 3.49 3.78 4.16 0.15%
EY 23.99 17.03 11.72 4.60 28.67 26.44 24.04 -0.13%
DY 8.48 5.99 3.47 1.46 6.72 5.14 4.60 50.17%
P/NAPS 1.98 2.13 0.02 3.27 1.96 1.49 1.21 38.73%

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