[GCB] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.65%
YoY- 71.09%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 394,211 379,780 373,228 386,913 400,602 412,695 310,699 17.21%
PBT 21,967 20,910 19,012 19,143 19,141 20,019 15,699 25.12%
Tax -3,174 -3,079 -3,137 -2,860 -2,854 -2,839 -1,578 59.41%
NP 18,793 17,831 15,875 16,283 16,287 17,180 14,121 21.01%
-
NP to SH 18,612 17,561 15,678 16,043 16,148 17,009 13,987 21.00%
-
Tax Rate 14.45% 14.73% 16.50% 14.94% 14.91% 14.18% 10.05% -
Total Cost 375,418 361,949 357,353 370,630 384,315 395,515 296,578 17.03%
-
Net Worth 93,469 88,281 85,667 88,508 83,365 81,581 82,043 9.09%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 10,322 10,322 12,021 12,744 13,437 13,437 6,211 40.34%
Div Payout % 55.46% 58.78% 76.68% 79.44% 83.21% 79.00% 44.41% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 93,469 88,281 85,667 88,508 83,365 81,581 82,043 9.09%
NOSH 240,528 240,288 239,830 239,731 237,575 240,866 240,104 0.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.77% 4.70% 4.25% 4.21% 4.07% 4.16% 4.54% -
ROE 19.91% 19.89% 18.30% 18.13% 19.37% 20.85% 17.05% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 163.89 158.05 155.62 161.39 168.62 171.34 129.40 17.07%
EPS 7.74 7.31 6.54 6.69 6.80 7.06 5.83 20.81%
DPS 4.30 4.30 5.00 5.30 5.60 5.58 2.59 40.25%
NAPS 0.3886 0.3674 0.3572 0.3692 0.3509 0.3387 0.3417 8.96%
Adjusted Per Share Value based on latest NOSH - 239,731
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 33.55 32.32 31.77 32.93 34.10 35.13 26.44 17.22%
EPS 1.58 1.49 1.33 1.37 1.37 1.45 1.19 20.82%
DPS 0.88 0.88 1.02 1.08 1.14 1.14 0.53 40.26%
NAPS 0.0796 0.0751 0.0729 0.0753 0.071 0.0694 0.0698 9.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.40 0.32 0.29 0.31 0.31 0.32 0.31 -
P/RPS 0.24 0.20 0.19 0.19 0.18 0.19 0.24 0.00%
P/EPS 5.17 4.38 4.44 4.63 4.56 4.53 5.32 -1.89%
EY 19.34 22.84 22.54 21.59 21.93 22.07 18.79 1.94%
DY 10.75 13.44 17.24 17.10 18.06 17.43 8.35 18.36%
P/NAPS 1.03 0.87 0.81 0.84 0.88 0.94 0.91 8.61%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 22/11/05 -
Price 0.38 0.45 0.33 0.28 0.30 0.32 0.32 -
P/RPS 0.23 0.28 0.21 0.17 0.18 0.19 0.25 -5.41%
P/EPS 4.91 6.16 5.05 4.18 4.41 4.53 5.49 -7.17%
EY 20.36 16.24 19.81 23.90 22.66 22.07 18.20 7.77%
DY 11.32 9.56 15.15 18.93 18.67 17.43 8.08 25.23%
P/NAPS 0.98 1.22 0.92 0.76 0.85 0.94 0.94 2.81%

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