[GCB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 199.23%
YoY- 12962.91%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 323,762 296,563 270,781 268,952 217,811 162,308 120,891 92.50%
PBT 32,090 27,002 25,157 27,200 9,067 7,474 3,249 358.42%
Tax 12,167 -9,214 -5,655 -7,364 -2,419 -2,015 -758 -
NP 44,257 17,788 19,502 19,836 6,648 5,459 2,491 577.32%
-
NP to SH 44,040 17,867 19,516 19,725 6,592 5,218 2,226 627.53%
-
Tax Rate -37.92% 34.12% 22.48% 27.07% 26.68% 26.96% 23.33% -
Total Cost 279,505 278,775 251,279 249,116 211,163 156,849 118,400 77.01%
-
Net Worth 179,547 145,529 134,619 116,958 105,064 103,499 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,598 3,602 4,512 2,999 3,595 1,798 1,199 377.66%
Div Payout % 28.61% 20.16% 23.12% 15.21% 54.55% 34.48% 53.88% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,547 145,529 134,619 116,958 105,064 103,499 0 -
NOSH 239,972 240,147 240,049 239,963 239,709 239,860 239,880 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.67% 6.00% 7.20% 7.38% 3.05% 3.36% 2.06% -
ROE 24.53% 12.28% 14.50% 16.86% 6.27% 5.04% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 134.92 123.49 112.80 112.08 90.86 67.67 50.40 92.45%
EPS 13.77 7.44 8.13 8.22 2.75 2.17 0.93 500.02%
DPS 5.25 1.50 1.88 1.25 1.50 0.75 0.50 377.45%
NAPS 0.7482 0.606 0.5608 0.4874 0.4383 0.4315 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,963
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.58 25.26 23.07 22.91 18.56 13.83 10.30 92.48%
EPS 3.75 1.52 1.66 1.68 0.56 0.44 0.19 626.37%
DPS 1.07 0.31 0.38 0.26 0.31 0.15 0.10 383.48%
NAPS 0.153 0.124 0.1147 0.0996 0.0895 0.0882 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 0.77 0.42 0.30 0.30 0.26 0.29 -
P/RPS 0.83 0.62 0.37 0.27 0.33 0.38 0.58 26.90%
P/EPS 6.10 10.35 5.17 3.65 10.91 11.95 31.25 -66.24%
EY 16.39 9.66 19.36 27.40 9.17 8.37 3.20 196.25%
DY 4.69 1.95 4.48 4.17 5.00 2.88 1.72 94.82%
P/NAPS 1.50 1.27 0.75 0.62 0.68 0.60 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.47 0.90 0.68 0.37 0.29 0.30 0.27 -
P/RPS 1.09 0.73 0.60 0.33 0.32 0.44 0.54 59.51%
P/EPS 8.01 12.10 8.36 4.50 10.55 13.79 29.10 -57.58%
EY 12.48 8.27 11.96 22.22 9.48 7.25 3.44 135.55%
DY 3.57 1.67 2.76 3.38 5.17 2.50 1.85 54.81%
P/NAPS 1.96 1.49 1.21 0.76 0.66 0.70 0.00 -

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