[GCB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.56%
YoY- -46.47%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,530,560 2,380,669 2,230,788 1,933,508 1,780,751 1,818,871 1,685,992 31.05%
PBT 53,105 36,373 9,617 -27,417 -25,735 -18,481 -16,609 -
Tax -15,026 -13,996 2,419 4,990 1,304 1,189 741 -
NP 38,079 22,377 12,036 -22,427 -24,431 -17,292 -15,868 -
-
NP to SH 38,305 22,757 12,342 -22,583 -24,696 -17,558 -16,812 -
-
Tax Rate 28.29% 38.48% -25.15% - - - - -
Total Cost 2,492,481 2,358,292 2,218,752 1,955,935 1,805,182 1,836,163 1,701,860 28.93%
-
Net Worth 376,151 377,196 382,054 335,194 325,433 321,636 320,831 11.17%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 376,151 377,196 382,054 335,194 325,433 321,636 320,831 11.17%
NOSH 480,158 477,222 476,615 478,780 475,641 476,923 476,223 0.54%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.50% 0.94% 0.54% -1.16% -1.37% -0.95% -0.94% -
ROE 10.18% 6.03% 3.23% -6.74% -7.59% -5.46% -5.24% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 530.40 498.86 468.05 403.84 374.39 381.38 354.03 30.89%
EPS 8.03 4.77 2.59 -4.72 -5.19 -3.68 -3.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7884 0.7904 0.8016 0.7001 0.6842 0.6744 0.6737 11.03%
Adjusted Per Share Value based on latest NOSH - 478,780
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 215.58 202.81 190.05 164.72 151.71 154.95 143.63 31.05%
EPS 3.26 1.94 1.05 -1.92 -2.10 -1.50 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3205 0.3213 0.3255 0.2856 0.2772 0.274 0.2733 11.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.02 1.35 0.845 0.79 0.87 1.02 1.20 -
P/RPS 0.19 0.27 0.18 0.20 0.23 0.27 0.34 -32.13%
P/EPS 12.70 28.31 32.63 -16.75 -16.76 -27.71 -33.99 -
EY 7.87 3.53 3.06 -5.97 -5.97 -3.61 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.71 1.05 1.13 1.27 1.51 1.78 -19.30%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 29/02/16 24/11/15 25/08/15 22/05/15 27/02/15 26/11/14 -
Price 1.03 1.17 0.85 0.77 0.84 0.95 1.04 -
P/RPS 0.19 0.23 0.18 0.19 0.22 0.25 0.29 -24.54%
P/EPS 12.83 24.54 32.82 -16.32 -16.18 -25.80 -29.46 -
EY 7.79 4.08 3.05 -6.13 -6.18 -3.88 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.48 1.06 1.10 1.23 1.41 1.54 -10.21%

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