[GCB] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 43.65%
YoY- 104.44%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 744,608 753,061 648,074 651,292 598,781 491,584 519,689 27.06%
PBT 70,315 72,044 63,843 55,251 53,902 53,634 46,676 31.37%
Tax -9,783 -11,047 -10,703 7,770 -10,031 -10,604 -7,344 21.04%
NP 60,532 60,997 53,140 63,021 43,871 43,030 39,332 33.26%
-
NP to SH 60,532 60,997 53,140 63,021 43,871 43,030 39,332 33.26%
-
Tax Rate 13.91% 15.33% 16.76% -14.06% 18.61% 19.77% 15.73% -
Total Cost 684,076 692,064 594,934 588,271 554,910 448,554 480,357 26.55%
-
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,778 7,167 7,167 9,557 - 9,556 - -
Div Payout % 7.89% 11.75% 13.49% 15.17% - 22.21% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.13% 8.10% 8.20% 9.68% 7.33% 8.75% 7.57% -
ROE 7.35% 7.90% 7.52% 9.45% 7.29% 7.63% 7.73% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.84 157.61 135.64 136.29 125.30 102.88 108.74 27.08%
EPS 12.67 12.77 11.12 13.19 9.18 9.01 8.23 33.29%
DPS 1.00 1.50 1.50 2.00 0.00 2.00 0.00 -
NAPS 1.7243 1.6151 1.478 1.3955 1.26 1.18 1.0643 37.90%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 63.38 64.09 55.16 55.43 50.96 41.84 44.23 27.07%
EPS 5.15 5.19 4.52 5.36 3.73 3.66 3.35 33.16%
DPS 0.41 0.61 0.61 0.81 0.00 0.81 0.00 -
NAPS 0.7012 0.6568 0.6011 0.5676 0.5125 0.4799 0.4329 37.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.98 3.38 3.55 2.75 2.42 1.64 1.38 -
P/RPS 2.55 2.14 2.62 2.02 1.93 1.59 1.27 59.08%
P/EPS 31.42 26.48 31.92 20.85 26.36 18.21 16.77 51.92%
EY 3.18 3.78 3.13 4.80 3.79 5.49 5.96 -34.19%
DY 0.25 0.44 0.42 0.73 0.00 1.22 0.00 -
P/NAPS 2.31 2.09 2.40 1.97 1.92 1.39 1.30 46.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 -
Price 2.51 3.53 4.04 3.50 2.80 2.06 1.77 -
P/RPS 1.61 2.24 2.98 2.57 2.23 2.00 1.63 -0.81%
P/EPS 19.81 27.65 36.33 26.54 30.50 22.88 21.51 -5.33%
EY 5.05 3.62 2.75 3.77 3.28 4.37 4.65 5.65%
DY 0.40 0.42 0.37 0.57 0.00 0.97 0.00 -
P/NAPS 1.46 2.19 2.73 2.51 2.22 1.75 1.66 -8.19%

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