[GCB] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -0.76%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 910,777 909,382 796,402 744,608 753,061 648,074 651,292 25.07%
PBT 71,590 83,410 61,804 70,315 72,044 63,843 55,251 18.87%
Tax -14,614 -11,245 -17,076 -9,783 -11,047 -10,703 7,770 -
NP 56,976 72,165 44,728 60,532 60,997 53,140 63,021 -6.50%
-
NP to SH 56,976 72,165 44,728 60,532 60,997 53,140 63,021 -6.50%
-
Tax Rate 20.41% 13.48% 27.63% 13.91% 15.33% 16.76% -14.06% -
Total Cost 853,801 837,217 751,674 684,076 692,064 594,934 588,271 28.21%
-
Net Worth 1,129,798 1,048,862 521,852 823,879 771,702 706,195 666,856 42.16%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 10,084 5,532 4,778 7,167 7,167 9,557 -
Div Payout % - 13.97% 12.37% 7.89% 11.75% 13.49% 15.17% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,129,798 1,048,862 521,852 823,879 771,702 706,195 666,856 42.16%
NOSH 1,023,686 1,009,078 1,008,337 480,158 480,158 480,158 480,158 65.72%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.26% 7.94% 5.62% 8.13% 8.10% 8.20% 9.68% -
ROE 5.04% 6.88% 8.57% 7.35% 7.90% 7.52% 9.45% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 90.24 90.18 143.96 155.84 157.61 135.64 136.29 -24.05%
EPS 5.65 7.16 8.09 12.67 12.77 11.12 13.19 -43.20%
DPS 0.00 1.00 1.00 1.00 1.50 1.50 2.00 -
NAPS 1.1194 1.0401 0.9433 1.7243 1.6151 1.478 1.3955 -13.67%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 77.59 77.47 67.85 63.43 64.15 55.21 55.48 25.08%
EPS 4.85 6.15 3.81 5.16 5.20 4.53 5.37 -6.57%
DPS 0.00 0.86 0.47 0.41 0.61 0.61 0.81 -
NAPS 0.9625 0.8935 0.4446 0.7019 0.6574 0.6016 0.5681 42.16%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.66 2.00 3.08 3.98 3.38 3.55 2.75 -
P/RPS 2.95 2.22 2.14 2.55 2.14 2.62 2.02 28.75%
P/EPS 47.12 27.95 38.10 31.42 26.48 31.92 20.85 72.29%
EY 2.12 3.58 2.63 3.18 3.78 3.13 4.80 -42.03%
DY 0.00 0.50 0.32 0.25 0.44 0.42 0.73 -
P/NAPS 2.38 1.92 3.27 2.31 2.09 2.40 1.97 13.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 -
Price 3.77 3.00 2.99 2.51 3.53 4.04 3.50 -
P/RPS 4.18 3.33 2.08 1.61 2.24 2.98 2.57 38.34%
P/EPS 66.78 41.92 36.98 19.81 27.65 36.33 26.54 85.10%
EY 1.50 2.39 2.70 5.05 3.62 2.75 3.77 -45.93%
DY 0.00 0.33 0.33 0.40 0.42 0.37 0.57 -
P/NAPS 3.37 2.88 3.17 1.46 2.19 2.73 2.51 21.72%

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