[GCB] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.95%
YoY- 47.73%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 753,061 648,074 651,292 598,781 491,584 519,689 493,830 32.58%
PBT 72,044 63,843 55,251 53,902 53,634 46,676 41,830 43.82%
Tax -11,047 -10,703 7,770 -10,031 -10,604 -7,344 -11,004 0.26%
NP 60,997 53,140 63,021 43,871 43,030 39,332 30,826 57.81%
-
NP to SH 60,997 53,140 63,021 43,871 43,030 39,332 30,826 57.81%
-
Tax Rate 15.33% 16.76% -14.06% 18.61% 19.77% 15.73% 26.31% -
Total Cost 692,064 594,934 588,271 554,910 448,554 480,357 463,004 30.82%
-
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,167 7,167 9,557 - 9,556 - - -
Div Payout % 11.75% 13.49% 15.17% - 22.21% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.10% 8.20% 9.68% 7.33% 8.75% 7.57% 6.24% -
ROE 7.90% 7.52% 9.45% 7.29% 7.63% 7.73% 6.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 157.61 135.64 136.29 125.30 102.88 108.74 103.33 32.60%
EPS 12.77 11.12 13.19 9.18 9.01 8.23 6.45 57.86%
DPS 1.50 1.50 2.00 0.00 2.00 0.00 0.00 -
NAPS 1.6151 1.478 1.3955 1.26 1.18 1.0643 0.9972 38.03%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 64.15 55.21 55.48 51.01 41.88 44.27 42.07 32.58%
EPS 5.20 4.53 5.37 3.74 3.67 3.35 2.63 57.72%
DPS 0.61 0.61 0.81 0.00 0.81 0.00 0.00 -
NAPS 0.6574 0.6016 0.5681 0.5129 0.4803 0.4333 0.406 38.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.38 3.55 2.75 2.42 1.64 1.38 2.13 -
P/RPS 2.14 2.62 2.02 1.93 1.59 1.27 2.06 2.57%
P/EPS 26.48 31.92 20.85 26.36 18.21 16.77 33.02 -13.71%
EY 3.78 3.13 4.80 3.79 5.49 5.96 3.03 15.93%
DY 0.44 0.42 0.73 0.00 1.22 0.00 0.00 -
P/NAPS 2.09 2.40 1.97 1.92 1.39 1.30 2.14 -1.56%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 -
Price 3.53 4.04 3.50 2.80 2.06 1.77 1.99 -
P/RPS 2.24 2.98 2.57 2.23 2.00 1.63 1.93 10.47%
P/EPS 27.65 36.33 26.54 30.50 22.88 21.51 30.85 -7.05%
EY 3.62 2.75 3.77 3.28 4.37 4.65 3.24 7.69%
DY 0.42 0.37 0.57 0.00 0.97 0.00 0.00 -
P/NAPS 2.19 2.73 2.51 2.22 1.75 1.66 2.00 6.25%

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