[GCB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.75%
YoY- -40.34%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,478,050 1,362,713 1,429,301 1,449,488 1,463,202 1,453,259 1,407,111 3.33%
PBT -8,410 7,871 50,622 99,672 130,316 150,279 161,301 -
Tax 1,311 -3,544 -12,155 -21,769 -25,018 -30,412 -31,276 -
NP -7,099 4,327 38,467 77,903 105,298 119,867 130,025 -
-
NP to SH -7,841 3,415 37,085 76,343 104,218 118,982 129,440 -
-
Tax Rate - 45.03% 24.01% 21.84% 19.20% 20.24% 19.39% -
Total Cost 1,485,149 1,358,386 1,390,834 1,371,585 1,357,904 1,333,392 1,277,086 10.59%
-
Net Worth 333,400 329,604 336,654 354,258 351,465 347,379 331,430 0.39%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 7,149 23,825 33,343 41,280 42,067 38,097 -
Div Payout % - 209.35% 64.24% 43.68% 39.61% 35.36% 29.43% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 333,400 329,604 336,654 354,258 351,465 347,379 331,430 0.39%
NOSH 475,945 477,134 475,702 476,089 476,628 476,449 475,920 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.48% 0.32% 2.69% 5.37% 7.20% 8.25% 9.24% -
ROE -2.35% 1.04% 11.02% 21.55% 29.65% 34.25% 39.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 310.55 285.60 300.46 304.46 306.99 305.02 295.66 3.33%
EPS -1.65 0.72 7.80 16.04 21.87 24.97 27.20 -
DPS 0.00 1.50 5.00 7.00 8.66 8.83 8.01 -
NAPS 0.7005 0.6908 0.7077 0.7441 0.7374 0.7291 0.6964 0.39%
Adjusted Per Share Value based on latest NOSH - 476,089
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 125.92 116.09 121.76 123.48 124.65 123.81 119.87 3.34%
EPS -0.67 0.29 3.16 6.50 8.88 10.14 11.03 -
DPS 0.00 0.61 2.03 2.84 3.52 3.58 3.25 -
NAPS 0.284 0.2808 0.2868 0.3018 0.2994 0.2959 0.2824 0.37%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.36 1.37 1.66 1.69 1.78 1.64 2.06 -
P/RPS 0.44 0.48 0.55 0.56 0.58 0.54 0.70 -26.64%
P/EPS -82.55 191.41 21.29 10.54 8.14 6.57 7.57 -
EY -1.21 0.52 4.70 9.49 12.28 15.23 13.20 -
DY 0.00 1.09 3.01 4.14 4.87 5.38 3.89 -
P/NAPS 1.94 1.98 2.35 2.27 2.41 2.25 2.96 -24.56%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 -
Price 1.40 1.50 1.51 1.64 1.83 1.72 1.94 -
P/RPS 0.45 0.53 0.50 0.54 0.60 0.56 0.66 -22.55%
P/EPS -84.98 209.58 19.37 10.23 8.37 6.89 7.13 -
EY -1.18 0.48 5.16 9.78 11.95 14.52 14.02 -
DY 0.00 1.00 3.31 4.27 4.73 5.13 4.13 -
P/NAPS 2.00 2.17 2.13 2.20 2.48 2.36 2.79 -19.91%

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