[GCB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 22.71%
YoY- 308.14%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,355,713 2,315,866 2,426,063 2,537,382 2,530,560 2,380,669 2,230,788 3.69%
PBT 44,180 52,208 60,280 67,030 53,105 36,373 9,617 176.09%
Tax -8,649 -9,447 -19,888 -20,530 -15,026 -13,996 2,419 -
NP 35,531 42,761 40,392 46,500 38,079 22,377 12,036 105.65%
-
NP to SH 35,654 42,575 40,802 47,004 38,305 22,757 12,342 102.70%
-
Tax Rate 19.58% 18.09% 32.99% 30.63% 28.29% 38.48% -25.15% -
Total Cost 2,320,182 2,273,105 2,385,671 2,490,882 2,492,481 2,358,292 2,218,752 3.02%
-
Net Worth 426,857 424,391 412,237 391,577 376,151 377,196 382,054 7.66%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 7,168 7,168 7,168 - - - - -
Div Payout % 20.11% 16.84% 17.57% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 426,857 424,391 412,237 391,577 376,151 377,196 382,054 7.66%
NOSH 480,158 480,158 480,158 480,158 480,158 477,222 476,615 0.49%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.51% 1.85% 1.66% 1.83% 1.50% 0.94% 0.54% -
ROE 8.35% 10.03% 9.90% 12.00% 10.18% 6.03% 3.23% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 493.10 484.57 507.65 530.70 530.40 498.86 468.05 3.53%
EPS 7.46 8.91 8.54 9.83 8.03 4.77 2.59 102.30%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8935 0.888 0.8626 0.819 0.7884 0.7904 0.8016 7.49%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 200.50 197.11 206.49 215.96 215.38 202.62 189.87 3.69%
EPS 3.03 3.62 3.47 4.00 3.26 1.94 1.05 102.56%
DPS 0.61 0.61 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.3633 0.3612 0.3509 0.3333 0.3202 0.321 0.3252 7.65%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.93 1.08 1.02 0.895 1.02 1.35 0.845 -
P/RPS 0.19 0.22 0.20 0.17 0.19 0.27 0.18 3.66%
P/EPS 12.46 12.12 11.95 9.10 12.70 28.31 32.63 -47.33%
EY 8.02 8.25 8.37 10.98 7.87 3.53 3.06 89.98%
DY 1.61 1.39 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 1.18 1.09 1.29 1.71 1.05 -0.63%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 22/02/17 18/11/16 12/08/16 30/05/16 29/02/16 24/11/15 -
Price 1.01 1.07 1.16 0.905 1.03 1.17 0.85 -
P/RPS 0.20 0.22 0.23 0.17 0.19 0.23 0.18 7.26%
P/EPS 13.53 12.01 13.59 9.21 12.83 24.54 32.82 -44.57%
EY 7.39 8.33 7.36 10.86 7.79 4.08 3.05 80.30%
DY 1.49 1.40 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.20 1.34 1.11 1.31 1.48 1.06 4.35%

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