[GCB] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 7.35%
YoY- -36.13%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 990,527 1,088,341 998,104 876,226 960,121 1,023,226 841,587 11.48%
PBT 64,638 71,388 41,688 43,899 40,946 55,766 58,454 6.94%
Tax -11,369 -20,149 -7,233 -7,510 -7,050 -8,494 -11,675 -1.75%
NP 53,269 51,239 34,455 36,389 33,896 47,272 46,779 9.05%
-
NP to SH 53,269 51,239 34,455 36,389 33,896 47,272 46,779 9.05%
-
Tax Rate 17.59% 28.22% 17.35% 17.11% 17.22% 15.23% 19.97% -
Total Cost 937,258 1,037,102 963,649 839,837 926,225 975,954 794,808 11.62%
-
Net Worth 1,402,698 1,343,474 1,299,952 1,250,703 1,222,410 1,189,658 1,161,709 13.40%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 15,825 20,835 10,368 - 10,343 10,203 15,210 2.68%
Div Payout % 29.71% 40.66% 30.09% - 30.52% 21.59% 32.52% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,402,698 1,343,474 1,299,952 1,250,703 1,222,410 1,189,658 1,161,709 13.40%
NOSH 1,057,132 1,054,806 1,051,491 1,036,723 1,035,161 1,034,307 1,032,116 1.61%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.38% 4.71% 3.45% 4.15% 3.53% 4.62% 5.56% -
ROE 3.80% 3.81% 2.65% 2.91% 2.77% 3.97% 4.03% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 93.88 104.47 96.26 84.52 92.82 100.28 82.99 8.57%
EPS 5.05 4.92 3.32 3.51 3.28 4.63 4.61 6.27%
DPS 1.50 2.00 1.00 0.00 1.00 1.00 1.50 0.00%
NAPS 1.3295 1.2896 1.2537 1.2064 1.1818 1.1659 1.1456 10.44%
Adjusted Per Share Value based on latest NOSH - 1,036,723
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 84.38 92.72 85.03 74.65 81.79 87.17 71.70 11.47%
EPS 4.54 4.37 2.94 3.10 2.89 4.03 3.99 8.99%
DPS 1.35 1.78 0.88 0.00 0.88 0.87 1.30 2.55%
NAPS 1.195 1.1445 1.1075 1.0655 1.0414 1.0135 0.9897 13.40%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.65 2.80 2.96 2.73 3.14 2.67 3.30 -
P/RPS 2.82 2.68 3.08 3.23 3.38 2.66 3.98 -20.53%
P/EPS 52.49 56.93 89.08 77.78 95.82 57.63 71.54 -18.66%
EY 1.91 1.76 1.12 1.29 1.04 1.74 1.40 23.03%
DY 0.57 0.71 0.34 0.00 0.32 0.37 0.45 17.08%
P/NAPS 1.99 2.17 2.36 2.26 2.66 2.29 2.88 -21.85%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 21/02/22 22/11/21 23/08/21 27/05/21 26/02/21 23/11/20 -
Price 2.23 3.05 2.76 2.83 2.80 2.66 3.11 -
P/RPS 2.38 2.92 2.87 3.35 3.02 2.65 3.75 -26.16%
P/EPS 44.17 62.01 83.06 80.63 85.44 57.42 67.42 -24.58%
EY 2.26 1.61 1.20 1.24 1.17 1.74 1.48 32.64%
DY 0.67 0.66 0.36 0.00 0.36 0.38 0.48 24.92%
P/NAPS 1.68 2.37 2.20 2.35 2.37 2.28 2.71 -27.31%

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