[GCB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -31.69%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 391,454 365,721 334,641 290,000 323,762 296,563 270,781 27.76%
PBT 42,229 33,823 40,236 33,791 32,090 27,002 25,157 41.11%
Tax -6,481 -7,585 -4,859 -3,659 12,167 -9,214 -5,655 9.48%
NP 35,748 26,238 35,377 30,132 44,257 17,788 19,502 49.61%
-
NP to SH 35,422 25,939 34,450 30,084 44,040 17,867 19,516 48.63%
-
Tax Rate 15.35% 22.43% 12.08% 10.83% -37.92% 34.12% 22.48% -
Total Cost 355,706 339,483 299,264 259,868 279,505 278,775 251,279 25.99%
-
Net Worth 265,139 249,217 23,387,226 199,848 179,547 145,529 134,619 56.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,705 12,715 9,534 9,560 12,598 3,602 4,512 99.02%
Div Payout % 35.87% 49.02% 27.68% 31.78% 28.61% 20.16% 23.12% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 265,139 249,217 23,387,226 199,848 179,547 145,529 134,619 56.93%
NOSH 317,646 317,879 317,804 318,686 239,972 240,147 240,049 20.46%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.13% 7.17% 10.57% 10.39% 13.67% 6.00% 7.20% -
ROE 13.36% 10.41% 0.15% 15.05% 24.53% 12.28% 14.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.24 115.05 105.30 91.00 134.92 123.49 112.80 6.06%
EPS 7.43 8.16 10.84 9.44 13.77 7.44 8.13 -5.81%
DPS 4.00 4.00 3.00 3.00 5.25 1.50 1.88 65.19%
NAPS 0.8347 0.784 73.59 0.6271 0.7482 0.606 0.5608 30.26%
Adjusted Per Share Value based on latest NOSH - 318,686
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 33.35 31.16 28.51 24.71 27.58 25.26 23.07 27.76%
EPS 3.02 2.21 2.93 2.56 3.75 1.52 1.66 48.86%
DPS 1.08 1.08 0.81 0.81 1.07 0.31 0.38 100.26%
NAPS 0.2259 0.2123 19.924 0.1703 0.153 0.124 0.1147 56.92%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.37 1.37 1.80 1.56 1.12 0.77 0.42 -
P/RPS 1.11 1.19 1.71 1.71 0.83 0.62 0.37 107.59%
P/EPS 12.29 16.79 16.61 16.53 6.10 10.35 5.17 77.83%
EY 8.14 5.96 6.02 6.05 16.39 9.66 19.36 -43.78%
DY 2.92 2.92 1.67 1.92 4.69 1.95 4.48 -24.76%
P/NAPS 1.64 1.75 0.02 2.49 1.50 1.27 0.75 68.22%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 -
Price 1.65 1.67 1.73 2.05 1.47 0.90 0.68 -
P/RPS 1.34 1.45 1.64 2.25 1.09 0.73 0.60 70.60%
P/EPS 14.80 20.47 15.96 21.72 8.01 12.10 8.36 46.19%
EY 6.76 4.89 6.27 4.60 12.48 8.27 11.96 -31.56%
DY 2.42 2.40 1.73 1.46 3.57 1.67 2.76 -8.36%
P/NAPS 1.98 2.13 0.02 3.27 1.96 1.49 1.21 38.73%

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