[GCB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -24.71%
YoY- 45.18%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 312,843 354,340 391,454 365,721 334,641 290,000 323,762 -2.26%
PBT 40,077 42,683 42,229 33,823 40,236 33,791 32,090 15.98%
Tax -4,822 -11,249 -6,481 -7,585 -4,859 -3,659 12,167 -
NP 35,255 31,434 35,748 26,238 35,377 30,132 44,257 -14.07%
-
NP to SH 35,302 31,303 35,422 25,939 34,450 30,084 44,040 -13.72%
-
Tax Rate 12.03% 26.35% 15.35% 22.43% 12.08% 10.83% -37.92% -
Total Cost 277,588 322,906 355,706 339,483 299,264 259,868 279,505 -0.45%
-
Net Worth 319,559 289,695 265,139 249,217 23,387,226 199,848 179,547 46.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 7,936 7,936 12,705 12,715 9,534 9,560 12,598 -26.53%
Div Payout % 22.48% 25.35% 35.87% 49.02% 27.68% 31.78% 28.61% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 319,559 289,695 265,139 249,217 23,387,226 199,848 179,547 46.91%
NOSH 317,464 317,474 317,646 317,879 317,804 318,686 239,972 20.53%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.27% 8.87% 9.13% 7.17% 10.57% 10.39% 13.67% -
ROE 11.05% 10.81% 13.36% 10.41% 0.15% 15.05% 24.53% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 98.54 111.61 123.24 115.05 105.30 91.00 134.92 -18.91%
EPS 11.12 9.86 7.43 8.16 10.84 9.44 13.77 -13.29%
DPS 2.50 2.50 4.00 4.00 3.00 3.00 5.25 -39.04%
NAPS 1.0066 0.9125 0.8347 0.784 73.59 0.6271 0.7482 21.89%
Adjusted Per Share Value based on latest NOSH - 317,879
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.63 30.16 33.32 31.13 28.48 24.68 27.56 -2.26%
EPS 3.00 2.66 3.01 2.21 2.93 2.56 3.75 -13.83%
DPS 0.68 0.68 1.08 1.08 0.81 0.81 1.07 -26.10%
NAPS 0.272 0.2466 0.2257 0.2121 19.9055 0.1701 0.1528 46.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.93 1.78 1.37 1.37 1.80 1.56 1.12 -
P/RPS 1.96 1.59 1.11 1.19 1.71 1.71 0.83 77.42%
P/EPS 17.36 18.05 12.29 16.79 16.61 16.53 6.10 100.95%
EY 5.76 5.54 8.14 5.96 6.02 6.05 16.39 -50.23%
DY 1.30 1.40 2.92 2.92 1.67 1.92 4.69 -57.52%
P/NAPS 1.92 1.95 1.64 1.75 0.02 2.49 1.50 17.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 -
Price 2.02 1.83 1.65 1.67 1.73 2.05 1.47 -
P/RPS 2.05 1.64 1.34 1.45 1.64 2.25 1.09 52.42%
P/EPS 18.17 18.56 14.80 20.47 15.96 21.72 8.01 72.72%
EY 5.50 5.39 6.76 4.89 6.27 4.60 12.48 -42.11%
DY 1.24 1.37 2.42 2.40 1.73 1.46 3.57 -50.61%
P/NAPS 2.01 2.01 1.98 2.13 0.02 3.27 1.96 1.69%

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