[GCB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 29.69%
YoY- 52.17%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,047,963 2,038,681 2,150,306 2,199,977 2,254,629 2,355,713 2,315,866 -7.88%
PBT 178,490 151,929 112,020 76,580 57,484 44,180 52,208 127.45%
Tax -35,606 -29,192 -22,862 -14,493 -9,755 -8,649 -9,447 142.77%
NP 142,884 122,737 89,158 62,087 47,729 35,531 42,761 124.00%
-
NP to SH 142,884 122,737 89,158 62,087 47,875 35,654 42,575 124.65%
-
Tax Rate 19.95% 19.21% 20.41% 18.93% 16.97% 19.58% 18.09% -
Total Cost 1,905,079 1,915,944 2,061,148 2,137,890 2,206,900 2,320,182 2,273,105 -11.13%
-
Net Worth 563,842 508,626 476,579 468,455 442,956 426,857 424,391 20.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 14,335 4,779 4,779 4,779 7,168 7,168 7,168 58.93%
Div Payout % 10.03% 3.89% 5.36% 7.70% 14.97% 20.11% 16.84% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 563,842 508,626 476,579 468,455 442,956 426,857 424,391 20.91%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.98% 6.02% 4.15% 2.82% 2.12% 1.51% 1.85% -
ROE 25.34% 24.13% 18.71% 13.25% 10.81% 8.35% 10.03% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 428.59 426.59 449.93 460.33 471.94 493.10 484.57 -7.87%
EPS 29.90 25.68 18.66 12.99 10.02 7.46 8.91 124.64%
DPS 3.00 1.00 1.00 1.00 1.50 1.50 1.50 58.94%
NAPS 1.18 1.0643 0.9972 0.9802 0.9272 0.8935 0.888 20.93%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 174.47 173.68 183.19 187.42 192.08 200.69 197.29 -7.88%
EPS 12.17 10.46 7.60 5.29 4.08 3.04 3.63 124.50%
DPS 1.22 0.41 0.41 0.41 0.61 0.61 0.61 58.94%
NAPS 0.4803 0.4333 0.406 0.3991 0.3774 0.3636 0.3615 20.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.64 1.38 2.13 1.64 1.14 0.93 1.08 -
P/RPS 0.38 0.32 0.47 0.36 0.24 0.19 0.22 44.10%
P/EPS 5.48 5.37 11.42 12.62 11.38 12.46 12.12 -41.17%
EY 18.23 18.61 8.76 7.92 8.79 8.02 8.25 69.89%
DY 1.83 0.72 0.47 0.61 1.32 1.61 1.39 20.18%
P/NAPS 1.39 1.30 2.14 1.67 1.23 1.04 1.22 9.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 13/08/18 30/05/18 12/02/18 13/11/17 14/08/17 30/05/17 22/02/17 -
Price 2.06 1.77 1.99 2.07 1.60 1.01 1.07 -
P/RPS 0.48 0.41 0.44 0.45 0.34 0.20 0.22 68.46%
P/EPS 6.89 6.89 10.67 15.93 15.97 13.53 12.01 -31.02%
EY 14.52 14.51 9.37 6.28 6.26 7.39 8.33 44.98%
DY 1.46 0.56 0.50 0.48 0.94 1.49 1.40 2.84%
P/NAPS 1.75 1.66 2.00 2.11 1.73 1.13 1.20 28.68%

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