[GCB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.63%
YoY- 4.05%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 425,819 348,474 312,843 354,340 391,454 365,721 334,641 17.34%
PBT 34,164 36,312 40,077 42,683 42,229 33,823 40,236 -10.28%
Tax -8,715 -8,724 -4,822 -11,249 -6,481 -7,585 -4,859 47.35%
NP 25,449 27,588 35,255 31,434 35,748 26,238 35,377 -19.63%
-
NP to SH 24,823 27,413 35,302 31,303 35,422 25,939 34,450 -19.54%
-
Tax Rate 25.51% 24.03% 12.03% 26.35% 15.35% 22.43% 12.08% -
Total Cost 400,370 320,886 277,588 322,906 355,706 339,483 299,264 21.30%
-
Net Worth 347,379 331,430 319,559 289,695 265,139 249,217 23,387,226 -93.87%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 16,675 9,518 7,936 7,936 12,705 12,715 9,534 44.91%
Div Payout % 67.18% 34.72% 22.48% 25.35% 35.87% 49.02% 27.68% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,379 331,430 319,559 289,695 265,139 249,217 23,387,226 -93.87%
NOSH 476,449 475,920 317,464 317,474 317,646 317,879 317,804 30.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.98% 7.92% 11.27% 8.87% 9.13% 7.17% 10.57% -
ROE 7.15% 8.27% 11.05% 10.81% 13.36% 10.41% 0.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 89.37 73.22 98.54 111.61 123.24 115.05 105.30 -10.31%
EPS 5.21 5.76 11.12 9.86 7.43 8.16 10.84 -38.50%
DPS 3.50 2.00 2.50 2.50 4.00 4.00 3.00 10.77%
NAPS 0.7291 0.6964 1.0066 0.9125 0.8347 0.784 73.59 -95.32%
Adjusted Per Share Value based on latest NOSH - 317,474
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 36.28 29.69 26.65 30.19 33.35 31.16 28.51 17.34%
EPS 2.11 2.34 3.01 2.67 3.02 2.21 2.93 -19.57%
DPS 1.42 0.81 0.68 0.68 1.08 1.08 0.81 45.14%
NAPS 0.2959 0.2824 0.2722 0.2468 0.2259 0.2123 19.924 -93.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.64 2.06 1.93 1.78 1.37 1.37 1.80 -
P/RPS 1.83 2.81 1.96 1.59 1.11 1.19 1.71 4.60%
P/EPS 31.48 35.76 17.36 18.05 12.29 16.79 16.61 52.85%
EY 3.18 2.80 5.76 5.54 8.14 5.96 6.02 -34.52%
DY 2.13 0.97 1.30 1.40 2.92 2.92 1.67 17.52%
P/NAPS 2.25 2.96 1.92 1.95 1.64 1.75 0.02 2197.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 -
Price 1.72 1.94 2.02 1.83 1.65 1.67 1.73 -
P/RPS 1.92 2.65 2.05 1.64 1.34 1.45 1.64 11.02%
P/EPS 33.01 33.68 18.17 18.56 14.80 20.47 15.96 61.97%
EY 3.03 2.97 5.50 5.39 6.76 4.89 6.27 -38.28%
DY 2.03 1.03 1.24 1.37 2.42 2.40 1.73 11.19%
P/NAPS 2.36 2.79 2.01 2.01 1.98 2.13 0.02 2271.24%

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