[GCB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -51.42%
YoY- -71.35%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,602,728 1,478,050 1,362,713 1,429,301 1,449,488 1,463,202 1,453,259 6.76%
PBT -16,317 -8,410 7,871 50,622 99,672 130,316 150,279 -
Tax 1,618 1,311 -3,544 -12,155 -21,769 -25,018 -30,412 -
NP -14,699 -7,099 4,327 38,467 77,903 105,298 119,867 -
-
NP to SH -15,418 -7,841 3,415 37,085 76,343 104,218 118,982 -
-
Tax Rate - - 45.03% 24.01% 21.84% 19.20% 20.24% -
Total Cost 1,617,427 1,485,149 1,358,386 1,390,834 1,371,585 1,357,904 1,333,392 13.77%
-
Net Worth 0 333,400 329,604 336,654 354,258 351,465 347,379 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 7,149 23,825 33,343 41,280 42,067 -
Div Payout % - - 209.35% 64.24% 43.68% 39.61% 35.36% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 333,400 329,604 336,654 354,258 351,465 347,379 -
NOSH 500,000 475,945 477,134 475,702 476,089 476,628 476,449 3.27%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.92% -0.48% 0.32% 2.69% 5.37% 7.20% 8.25% -
ROE 0.00% -2.35% 1.04% 11.02% 21.55% 29.65% 34.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 320.55 310.55 285.60 300.46 304.46 306.99 305.02 3.37%
EPS -3.08 -1.65 0.72 7.80 16.04 21.87 24.97 -
DPS 0.00 0.00 1.50 5.00 7.00 8.66 8.83 -
NAPS 0.00 0.7005 0.6908 0.7077 0.7441 0.7374 0.7291 -
Adjusted Per Share Value based on latest NOSH - 475,702
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 136.54 125.92 116.09 121.76 123.48 124.65 123.81 6.76%
EPS -1.31 -0.67 0.29 3.16 6.50 8.88 10.14 -
DPS 0.00 0.00 0.61 2.03 2.84 3.52 3.58 -
NAPS 0.00 0.284 0.2808 0.2868 0.3018 0.2994 0.2959 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.36 1.37 1.66 1.69 1.78 1.64 -
P/RPS 0.41 0.44 0.48 0.55 0.56 0.58 0.54 -16.81%
P/EPS -42.16 -82.55 191.41 21.29 10.54 8.14 6.57 -
EY -2.37 -1.21 0.52 4.70 9.49 12.28 15.23 -
DY 0.00 0.00 1.09 3.01 4.14 4.87 5.38 -
P/NAPS 0.00 1.94 1.98 2.35 2.27 2.41 2.25 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 -
Price 1.28 1.40 1.50 1.51 1.64 1.83 1.72 -
P/RPS 0.40 0.45 0.53 0.50 0.54 0.60 0.56 -20.14%
P/EPS -41.51 -84.98 209.58 19.37 10.23 8.37 6.89 -
EY -2.41 -1.18 0.48 5.16 9.78 11.95 14.52 -
DY 0.00 0.00 1.00 3.31 4.27 4.73 5.13 -
P/NAPS 0.00 2.00 2.17 2.13 2.20 2.48 2.36 -

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