[GCB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.45%
YoY- -29.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 328,287 299,129 364,283 425,819 348,474 312,843 354,340 -4.95%
PBT -12,738 9,433 22,720 34,164 36,312 40,077 42,683 -
Tax 890 -1,573 -5,855 -8,715 -8,724 -4,822 -11,249 -
NP -11,848 7,860 16,865 25,449 27,588 35,255 31,434 -
-
NP to SH -11,845 7,427 16,539 24,823 27,413 35,302 31,303 -
-
Tax Rate - 16.68% 25.77% 25.51% 24.03% 12.03% 26.35% -
Total Cost 340,135 291,269 347,418 400,370 320,886 277,588 322,906 3.52%
-
Net Worth 336,654 354,258 351,465 347,379 331,430 319,559 289,695 10.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 7,149 16,675 9,518 7,936 7,936 -
Div Payout % - - 43.23% 67.18% 34.72% 22.48% 25.35% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 336,654 354,258 351,465 347,379 331,430 319,559 289,695 10.52%
NOSH 475,702 476,089 476,628 476,449 475,920 317,464 317,474 30.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.61% 2.63% 4.63% 5.98% 7.92% 11.27% 8.87% -
ROE -3.52% 2.10% 4.71% 7.15% 8.27% 11.05% 10.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.01 62.83 76.43 89.37 73.22 98.54 111.61 -27.40%
EPS -2.49 1.56 3.47 5.21 5.76 11.12 9.86 -
DPS 0.00 0.00 1.50 3.50 2.00 2.50 2.50 -
NAPS 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 0.9125 -15.57%
Adjusted Per Share Value based on latest NOSH - 476,449
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.94 25.46 31.01 36.24 29.66 26.63 30.16 -4.96%
EPS -1.01 0.63 1.41 2.11 2.33 3.00 2.66 -
DPS 0.00 0.00 0.61 1.42 0.81 0.68 0.68 -
NAPS 0.2865 0.3015 0.2991 0.2957 0.2821 0.272 0.2466 10.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.69 1.78 1.64 2.06 1.93 1.78 -
P/RPS 2.41 2.69 2.33 1.83 2.81 1.96 1.59 31.91%
P/EPS -66.67 108.33 51.30 31.48 35.76 17.36 18.05 -
EY -1.50 0.92 1.95 3.18 2.80 5.76 5.54 -
DY 0.00 0.00 0.84 2.13 0.97 1.30 1.40 -
P/NAPS 2.35 2.27 2.41 2.25 2.96 1.92 1.95 13.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 -
Price 1.51 1.64 1.83 1.72 1.94 2.02 1.83 -
P/RPS 2.19 2.61 2.39 1.92 2.65 2.05 1.64 21.24%
P/EPS -60.64 105.13 52.74 33.01 33.68 18.17 18.56 -
EY -1.65 0.95 1.90 3.03 2.97 5.50 5.39 -
DY 0.00 0.00 0.82 2.03 1.03 1.24 1.37 -
P/NAPS 2.13 2.20 2.48 2.36 2.79 2.01 2.01 3.93%

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