[GCB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.37%
YoY- -47.16%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 371,014 328,287 299,129 364,283 425,819 348,474 312,843 12.00%
PBT -11,544 -12,738 9,433 22,720 34,164 36,312 40,077 -
Tax 2,994 890 -1,573 -5,855 -8,715 -8,724 -4,822 -
NP -8,550 -11,848 7,860 16,865 25,449 27,588 35,255 -
-
NP to SH -8,706 -11,845 7,427 16,539 24,823 27,413 35,302 -
-
Tax Rate - - 16.68% 25.77% 25.51% 24.03% 12.03% -
Total Cost 379,564 340,135 291,269 347,418 400,370 320,886 277,588 23.12%
-
Net Worth 329,604 336,654 354,258 351,465 347,379 331,430 319,559 2.07%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 7,149 16,675 9,518 7,936 -
Div Payout % - - - 43.23% 67.18% 34.72% 22.48% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 329,604 336,654 354,258 351,465 347,379 331,430 319,559 2.07%
NOSH 477,134 475,702 476,089 476,628 476,449 475,920 317,464 31.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.30% -3.61% 2.63% 4.63% 5.98% 7.92% 11.27% -
ROE -2.64% -3.52% 2.10% 4.71% 7.15% 8.27% 11.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.76 69.01 62.83 76.43 89.37 73.22 98.54 -14.56%
EPS -1.83 -2.49 1.56 3.47 5.21 5.76 11.12 -
DPS 0.00 0.00 0.00 1.50 3.50 2.00 2.50 -
NAPS 0.6908 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 -22.14%
Adjusted Per Share Value based on latest NOSH - 476,628
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.58 27.94 25.46 31.01 36.24 29.66 26.63 12.00%
EPS -0.74 -1.01 0.63 1.41 2.11 2.33 3.00 -
DPS 0.00 0.00 0.00 0.61 1.42 0.81 0.68 -
NAPS 0.2805 0.2865 0.3015 0.2991 0.2957 0.2821 0.272 2.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.37 1.66 1.69 1.78 1.64 2.06 1.93 -
P/RPS 1.76 2.41 2.69 2.33 1.83 2.81 1.96 -6.90%
P/EPS -75.08 -66.67 108.33 51.30 31.48 35.76 17.36 -
EY -1.33 -1.50 0.92 1.95 3.18 2.80 5.76 -
DY 0.00 0.00 0.00 0.84 2.13 0.97 1.30 -
P/NAPS 1.98 2.35 2.27 2.41 2.25 2.96 1.92 2.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 -
Price 1.50 1.51 1.64 1.83 1.72 1.94 2.02 -
P/RPS 1.93 2.19 2.61 2.39 1.92 2.65 2.05 -3.93%
P/EPS -82.21 -60.64 105.13 52.74 33.01 33.68 18.17 -
EY -1.22 -1.65 0.95 1.90 3.03 2.97 5.50 -
DY 0.00 0.00 0.00 0.82 2.03 1.03 1.24 -
P/NAPS 2.17 2.13 2.20 2.48 2.36 2.79 2.01 5.22%

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