[GCB] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.0%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 147,696 110,066 100,805 105,544 108,548 91,466 88,653 40.40%
PBT 3,047 5,073 3,962 5,537 6,218 5,045 5,167 -29.61%
Tax -1,024 -1,438 -194 -655 -1,203 -781 -535 53.97%
NP 2,023 3,635 3,768 4,882 5,015 4,264 4,632 -42.34%
-
NP to SH 2,046 3,663 3,499 5,003 4,905 4,245 4,459 -40.42%
-
Tax Rate 33.61% 28.35% 4.90% 11.83% 19.35% 15.48% 10.35% -
Total Cost 145,673 106,431 97,037 100,662 103,533 87,202 84,021 44.17%
-
Net Worth 94,958 94,759 96,701 93,469 88,281 85,667 88,508 4.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,601 - 2,396 - 5,526 2,398 2,397 31.07%
Div Payout % 176.02% - 68.49% - 112.67% 56.50% 53.76% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 94,958 94,759 96,701 93,469 88,281 85,667 88,508 4.78%
NOSH 240,097 239,411 239,657 240,528 240,288 239,830 239,731 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.37% 3.30% 3.74% 4.63% 4.62% 4.66% 5.22% -
ROE 2.15% 3.87% 3.62% 5.35% 5.56% 4.96% 5.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 61.52 45.97 42.06 43.88 45.17 38.14 36.98 40.26%
EPS 0.85 1.53 1.46 2.08 2.04 1.77 1.86 -40.58%
DPS 1.50 0.00 1.00 0.00 2.30 1.00 1.00 30.94%
NAPS 0.3955 0.3958 0.4035 0.3886 0.3674 0.3572 0.3692 4.68%
Adjusted Per Share Value based on latest NOSH - 240,528
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.57 9.37 8.58 8.98 9.24 7.78 7.55 40.34%
EPS 0.17 0.31 0.30 0.43 0.42 0.36 0.38 -41.42%
DPS 0.31 0.00 0.20 0.00 0.47 0.20 0.20 33.82%
NAPS 0.0808 0.0807 0.0823 0.0796 0.0751 0.0729 0.0753 4.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.41 0.39 0.40 0.32 0.29 0.31 -
P/RPS 0.65 0.89 0.93 0.91 0.71 0.76 0.84 -15.67%
P/EPS 46.94 26.80 26.71 19.23 15.68 16.38 16.67 99.03%
EY 2.13 3.73 3.74 5.20 6.38 6.10 6.00 -49.76%
DY 3.75 0.00 2.56 0.00 7.19 3.45 3.23 10.43%
P/NAPS 1.01 1.04 0.97 1.03 0.87 0.81 0.84 13.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 -
Price 0.35 0.42 0.43 0.38 0.45 0.33 0.28 -
P/RPS 0.57 0.91 1.02 0.87 1.00 0.87 0.76 -17.40%
P/EPS 41.07 27.45 29.45 18.27 22.04 18.64 15.05 94.92%
EY 2.43 3.64 3.40 5.47 4.54 5.36 6.64 -48.74%
DY 4.29 0.00 2.33 0.00 5.11 3.03 3.57 12.99%
P/NAPS 0.88 1.06 1.07 0.98 1.22 0.92 0.76 10.23%

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