[GCB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.28%
YoY- 12.09%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 406,363 394,211 379,780 373,228 386,913 400,602 412,695 -1.02%
PBT 20,762 21,967 20,910 19,012 19,143 19,141 20,019 2.46%
Tax -2,833 -3,174 -3,079 -3,137 -2,860 -2,854 -2,839 -0.14%
NP 17,929 18,793 17,831 15,875 16,283 16,287 17,180 2.89%
-
NP to SH 17,652 18,612 17,561 15,678 16,043 16,148 17,009 2.51%
-
Tax Rate 13.65% 14.45% 14.73% 16.50% 14.94% 14.91% 14.18% -
Total Cost 388,434 375,418 361,949 357,353 370,630 384,315 395,515 -1.20%
-
Net Worth 96,701 93,469 88,281 85,667 88,508 83,365 81,581 12.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,321 10,322 10,322 12,021 12,744 13,437 13,437 -16.16%
Div Payout % 58.47% 55.46% 58.78% 76.68% 79.44% 83.21% 79.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 96,701 93,469 88,281 85,667 88,508 83,365 81,581 12.03%
NOSH 239,657 240,528 240,288 239,830 239,731 237,575 240,866 -0.33%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.41% 4.77% 4.70% 4.25% 4.21% 4.07% 4.16% -
ROE 18.25% 19.91% 19.89% 18.30% 18.13% 19.37% 20.85% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 169.56 163.89 158.05 155.62 161.39 168.62 171.34 -0.69%
EPS 7.37 7.74 7.31 6.54 6.69 6.80 7.06 2.91%
DPS 4.30 4.30 4.30 5.00 5.30 5.60 5.58 -15.98%
NAPS 0.4035 0.3886 0.3674 0.3572 0.3692 0.3509 0.3387 12.41%
Adjusted Per Share Value based on latest NOSH - 239,830
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 34.59 33.55 32.32 31.77 32.93 34.10 35.13 -1.03%
EPS 1.50 1.58 1.49 1.33 1.37 1.37 1.45 2.29%
DPS 0.88 0.88 0.88 1.02 1.08 1.14 1.14 -15.89%
NAPS 0.0823 0.0796 0.0751 0.0729 0.0753 0.071 0.0694 12.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.39 0.40 0.32 0.29 0.31 0.31 0.32 -
P/RPS 0.23 0.24 0.20 0.19 0.19 0.18 0.19 13.62%
P/EPS 5.29 5.17 4.38 4.44 4.63 4.56 4.53 10.92%
EY 18.89 19.34 22.84 22.54 21.59 21.93 22.07 -9.87%
DY 11.03 10.75 13.44 17.24 17.10 18.06 17.43 -26.35%
P/NAPS 0.97 1.03 0.87 0.81 0.84 0.88 0.94 2.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 -
Price 0.43 0.38 0.45 0.33 0.28 0.30 0.32 -
P/RPS 0.25 0.23 0.28 0.21 0.17 0.18 0.19 20.13%
P/EPS 5.84 4.91 6.16 5.05 4.18 4.41 4.53 18.50%
EY 17.13 20.36 16.24 19.81 23.90 22.66 22.07 -15.58%
DY 10.00 11.32 9.56 15.15 18.93 18.67 17.43 -31.02%
P/NAPS 1.07 0.98 1.22 0.92 0.76 0.85 0.94 9.04%

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