[GCB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.08%
YoY- -47.16%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,362,713 991,699 663,412 364,283 1,441,476 1,015,657 667,183 60.77%
PBT 7,871 19,415 32,153 22,720 153,236 119,072 82,760 -79.07%
Tax -3,544 -6,538 -7,428 -5,855 -33,510 -24,795 -16,071 -63.39%
NP 4,327 12,877 24,725 16,865 119,726 94,277 66,689 -83.77%
-
NP to SH 3,415 12,121 23,966 16,539 118,841 94,018 66,605 -86.12%
-
Tax Rate 45.03% 33.67% 23.10% 25.77% 21.87% 20.82% 19.42% -
Total Cost 1,358,386 978,822 638,687 347,418 1,321,750 921,380 600,494 72.06%
-
Net Worth 329,527 337,717 354,534 351,465 347,282 331,682 319,564 2.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 14,321 7,158 14,293 7,149 59,539 42,865 22,222 -25.33%
Div Payout % 419.36% 59.06% 59.64% 43.23% 50.10% 45.59% 33.37% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 329,527 337,717 354,534 351,465 347,282 331,682 319,564 2.06%
NOSH 477,368 477,204 476,461 476,628 476,316 476,281 317,469 31.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.32% 1.30% 3.73% 4.63% 8.31% 9.28% 10.00% -
ROE 1.04% 3.59% 6.76% 4.71% 34.22% 28.35% 20.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 285.46 207.81 139.24 76.43 302.63 213.25 210.16 22.58%
EPS 0.72 2.54 5.03 3.47 24.95 19.74 20.98 -89.37%
DPS 3.00 1.50 3.00 1.50 12.50 9.00 7.00 -43.06%
NAPS 0.6903 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 -22.18%
Adjusted Per Share Value based on latest NOSH - 476,628
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 116.09 84.48 56.52 31.03 122.80 86.53 56.84 60.76%
EPS 0.29 1.03 2.04 1.41 10.12 8.01 5.67 -86.14%
DPS 1.22 0.61 1.22 0.61 5.07 3.65 1.89 -25.24%
NAPS 0.2807 0.2877 0.302 0.2994 0.2959 0.2826 0.2722 2.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.37 1.66 1.69 1.78 1.64 2.06 1.93 -
P/RPS 0.48 0.80 1.21 2.33 0.54 0.97 0.92 -35.11%
P/EPS 191.51 65.35 33.60 51.30 6.57 10.44 9.20 652.54%
EY 0.52 1.53 2.98 1.95 15.21 9.58 10.87 -86.74%
DY 2.19 0.90 1.78 0.84 7.62 4.37 3.63 -28.53%
P/NAPS 1.98 2.35 2.27 2.41 2.25 2.96 1.92 2.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 -
Price 1.50 1.51 1.64 1.83 1.72 1.94 2.02 -
P/RPS 0.53 0.73 1.18 2.39 0.57 0.91 0.96 -32.62%
P/EPS 209.68 59.45 32.60 52.74 6.89 9.83 9.63 675.38%
EY 0.48 1.68 3.07 1.90 14.51 10.18 10.39 -87.05%
DY 2.00 0.99 1.83 0.82 7.27 4.64 3.47 -30.67%
P/NAPS 2.17 2.13 2.20 2.48 2.36 2.79 2.01 5.22%

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