[GCB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.41%
YoY- -45.25%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 622,875 682,402 694,334 691,720 591,752 512,139 464,111 21.69%
PBT 7,142 7,205 9,740 12,728 14,603 15,253 17,619 -45.25%
Tax -2,753 -2,315 -2,426 -3,296 -3,278 -3,152 -3,311 -11.58%
NP 4,389 4,890 7,314 9,432 11,325 12,101 14,308 -54.54%
-
NP to SH 3,758 4,489 6,987 9,345 11,315 11,857 14,211 -58.83%
-
Tax Rate 38.55% 32.13% 24.91% 25.90% 22.45% 20.66% 18.79% -
Total Cost 618,486 677,512 687,020 682,288 580,427 500,038 449,803 23.67%
-
Net Worth 0 0 94,026 100,173 100,321 97,964 94,958 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,763 3,564 2,348 4,793 3,601 5,998 5,998 -14.25%
Div Payout % 126.77% 79.41% 33.61% 51.30% 31.83% 50.59% 42.21% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 0 94,026 100,173 100,321 97,964 94,958 -
NOSH 239,880 243,200 231,250 238,450 240,406 240,818 240,097 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.70% 0.72% 1.05% 1.36% 1.91% 2.36% 3.08% -
ROE 0.00% 0.00% 7.43% 9.33% 11.28% 12.10% 14.97% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 259.66 280.59 300.25 290.09 246.15 212.67 193.30 21.76%
EPS 1.57 1.85 3.02 3.92 4.71 4.92 5.92 -58.75%
DPS 1.99 1.47 1.02 2.00 1.50 2.50 2.50 -14.12%
NAPS 0.00 0.00 0.4066 0.4201 0.4173 0.4068 0.3955 -
Adjusted Per Share Value based on latest NOSH - 238,450
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.06 58.14 59.15 58.93 50.41 43.63 39.54 21.68%
EPS 0.32 0.38 0.60 0.80 0.96 1.01 1.21 -58.83%
DPS 0.41 0.30 0.20 0.41 0.31 0.51 0.51 -13.55%
NAPS 0.00 0.00 0.0801 0.0853 0.0855 0.0835 0.0809 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.29 0.30 0.35 0.30 0.34 0.30 0.40 -
P/RPS 0.11 0.11 0.12 0.10 0.14 0.14 0.21 -35.04%
P/EPS 18.51 16.25 11.58 7.65 7.22 6.09 6.76 95.84%
EY 5.40 6.15 8.63 13.06 13.84 16.41 14.80 -48.97%
DY 6.85 4.89 2.90 6.67 4.41 8.33 6.25 6.30%
P/NAPS 0.00 0.00 0.86 0.71 0.81 0.74 1.01 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 28/05/08 29/02/08 -
Price 0.27 0.30 0.32 0.31 0.34 0.27 0.35 -
P/RPS 0.10 0.11 0.11 0.11 0.14 0.13 0.18 -32.44%
P/EPS 17.23 16.25 10.59 7.91 7.22 5.48 5.91 104.21%
EY 5.80 6.15 9.44 12.64 13.84 18.24 16.91 -51.03%
DY 7.36 4.89 3.17 6.45 4.41 9.26 7.14 2.04%
P/NAPS 0.00 0.00 0.79 0.74 0.81 0.66 0.88 -

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