[GCB] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 154.65%
YoY- 173.41%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,537,382 2,530,560 2,380,669 2,230,788 1,933,508 1,780,751 1,818,871 24.87%
PBT 67,030 53,105 36,373 9,617 -27,417 -25,735 -18,481 -
Tax -20,530 -15,026 -13,996 2,419 4,990 1,304 1,189 -
NP 46,500 38,079 22,377 12,036 -22,427 -24,431 -17,292 -
-
NP to SH 47,004 38,305 22,757 12,342 -22,583 -24,696 -17,558 -
-
Tax Rate 30.63% 28.29% 38.48% -25.15% - - - -
Total Cost 2,490,882 2,492,481 2,358,292 2,218,752 1,955,935 1,805,182 1,836,163 22.56%
-
Net Worth 391,577 376,151 377,196 382,054 335,194 325,433 321,636 14.03%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 391,577 376,151 377,196 382,054 335,194 325,433 321,636 14.03%
NOSH 480,158 480,158 477,222 476,615 478,780 475,641 476,923 0.45%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.83% 1.50% 0.94% 0.54% -1.16% -1.37% -0.95% -
ROE 12.00% 10.18% 6.03% 3.23% -6.74% -7.59% -5.46% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 530.70 530.40 498.86 468.05 403.84 374.39 381.38 24.66%
EPS 9.83 8.03 4.77 2.59 -4.72 -5.19 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.7884 0.7904 0.8016 0.7001 0.6842 0.6744 13.84%
Adjusted Per Share Value based on latest NOSH - 476,615
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 215.96 215.38 202.62 189.87 164.57 151.56 154.81 24.87%
EPS 4.00 3.26 1.94 1.05 -1.92 -2.10 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3333 0.3202 0.321 0.3252 0.2853 0.277 0.2738 14.02%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.895 1.02 1.35 0.845 0.79 0.87 1.02 -
P/RPS 0.17 0.19 0.27 0.18 0.20 0.23 0.27 -26.55%
P/EPS 9.10 12.70 28.31 32.63 -16.75 -16.76 -27.71 -
EY 10.98 7.87 3.53 3.06 -5.97 -5.97 -3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 1.71 1.05 1.13 1.27 1.51 -19.54%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 22/05/15 27/02/15 -
Price 0.905 1.03 1.17 0.85 0.77 0.84 0.95 -
P/RPS 0.17 0.19 0.23 0.18 0.19 0.22 0.25 -22.68%
P/EPS 9.21 12.83 24.54 32.82 -16.32 -16.18 -25.80 -
EY 10.86 7.79 4.08 3.05 -6.13 -6.18 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.31 1.48 1.06 1.10 1.23 1.41 -14.75%

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