[GCB] QoQ TTM Result on 30-Sep-2020 [#3]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

23-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- -5.87%

YoY- -7.17%

Quarter Report

GCB-Q3 2020_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
TTM Result
Revenue	3,701,160	3,735,711	3,684,972	3,458,148	3,361,169	3,203,453	2,942,145	16.54%
YoY %	-0.92%	1.38%	6.56%	2.89%	4.92%	8.88%	-	-
Horiz. %	125.80%	126.97%	125.25%	117.54%	114.24%	108.88%	100.00%	-
PBT	199,065	226,756	269,220	275,258	287,119	287,573	268,006	-17.99%
YoY %	-12.21%	-15.77%	-2.19%	-4.13%	-0.16%	7.30%	-	-
Horiz. %	74.28%	84.61%	100.45%	102.71%	107.13%	107.30%	100.00%	-
Tax	-34,729	-41,833	-46,028	-54,610	-52,718	-49,151	-48,609	-20.09%
YoY %	16.98%	9.11%	15.72%	-3.59%	-7.26%	-1.12%	-	-
Horiz. %	71.45%	86.06%	94.69%	112.35%	108.45%	101.12%	100.00%	-
NP	164,336	184,923	223,192	220,648	234,401	238,422	219,397	-17.53%
YoY %	-11.13%	-17.15%	1.15%	-5.87%	-1.69%	8.67%	-	-
Horiz. %	74.90%	84.29%	101.73%	100.57%	106.84%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,336	184,923	223,192	220,648	234,401	238,422	219,397	-17.53%
YoY %	-11.13%	-17.15%	1.15%	-5.87%	-1.69%	8.67%	-	-
Horiz. %	74.90%	84.29%	101.73%	100.57%	106.84%	108.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.45%	18.45%	17.10%	19.84%	18.36%	17.09%	18.14%	-
YoY %	-5.42%	7.89%	-13.81%	8.06%	7.43%	-5.79%	-	-
Horiz. %	96.20%	101.71%	94.27%	109.37%	101.21%	94.21%	100.00%	-
Total Cost	3,536,824	3,550,788	3,461,780	3,237,500	3,126,768	2,965,031	2,722,748	19.07%
YoY %	-0.39%	2.57%	6.93%	3.54%	5.45%	8.90%	-	-
Horiz. %	129.90%	130.41%	127.14%	118.91%	114.84%	108.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,250,703	1,222,410	1,189,658	1,161,709	1,129,798	1,048,862	521,852	79.18%
YoY %	2.31%	2.75%	2.41%	2.82%	7.72%	100.99%	-	-
Horiz. %	239.67%	234.24%	227.97%	222.61%	216.50%	200.99%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Dividend
Div	35,758	35,758	35,498	30,827	20,394	27,561	24,644	28.19%
YoY %	0.00%	0.73%	15.15%	51.16%	-26.00%	11.84%	-	-
Horiz. %	145.10%	145.10%	144.04%	125.09%	82.75%	111.84%	100.00%	-
Div Payout %	21.76%	19.34%	15.91%	13.97%	8.70%	11.56%	11.23%	-
YoY %	12.51%	21.56%	13.89%	60.57%	-24.74%	2.94%	-	-
Horiz. %	193.77%	172.22%	141.67%	124.40%	77.47%	102.94%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Equity
Net Worth	1,250,703	1,222,410	1,189,658	1,161,709	1,129,798	1,048,862	521,852	79.18%
YoY %	2.31%	2.75%	2.41%	2.82%	7.72%	100.99%	-	-
Horiz. %	239.67%	234.24%	227.97%	222.61%	216.50%	200.99%	100.00%	-
NOSH	1,036,723	1,035,161	1,034,307	1,032,116	1,023,686	1,009,078	1,008,337	1.86%
YoY %	0.15%	0.08%	0.21%	0.82%	1.45%	0.07%	-	-
Horiz. %	102.82%	102.66%	102.58%	102.36%	101.52%	100.07%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Ratio Analysis
NP Margin	4.44%	4.95%	6.06%	6.38%	6.97%	7.44%	7.46%	-
YoY %	-10.30%	-18.32%	-5.02%	-8.46%	-6.32%	-0.27%	-	-
Horiz. %	59.52%	66.35%	81.23%	85.52%	93.43%	99.73%	100.00%	-
ROE	13.14%	15.13%	18.76%	18.99%	20.75%	22.73%	42.04%	-
YoY %	-13.15%	-19.35%	-1.21%	-8.48%	-8.71%	-45.93%	-	-
Horiz. %	31.26%	35.99%	44.62%	45.17%	49.36%	54.07%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Per Share
RPS	357.01	361.16	361.14	341.02	333.02	317.67	531.82	-23.35%
YoY %	-1.15%	0.01%	5.90%	2.40%	4.83%	-40.27%	-	-
Horiz. %	67.13%	67.91%	67.91%	64.12%	62.62%	59.73%	100.00%	-
EPS	15.85	17.88	21.87	21.76	23.22	23.64	39.66	-45.77%
YoY %	-11.35%	-18.24%	0.51%	-6.29%	-1.78%	-40.39%	-	-
Horiz. %	39.96%	45.08%	55.14%	54.87%	58.55%	59.61%	100.00%	-
DPS	3.45	3.46	3.50	3.04	2.02	2.73	4.45	-15.62%
YoY %	-0.29%	-1.14%	15.13%	50.50%	-26.01%	-38.65%	-	-
Horiz. %	77.53%	77.75%	78.65%	68.31%	45.39%	61.35%	100.00%	-
NAPS	1.2064	1.1818	1.1659	1.1456	1.1194	1.0401	0.9433	17.84%
YoY %	2.08%	1.36%	1.77%	2.34%	7.62%	10.26%	-	-
Horiz. %	127.89%	125.28%	123.60%	121.45%	118.67%	110.26%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,032,116
RPS	315.02	317.96	313.64	294.33	286.08	272.65	250.41	16.55%
YoY %	-0.92%	1.38%	6.56%	2.88%	4.93%	8.88%	-	-
Horiz. %	125.80%	126.98%	125.25%	117.54%	114.24%	108.88%	100.00%	-
EPS	13.99	15.74	19.00	18.78	19.95	20.29	18.67	-17.51%
YoY %	-11.12%	-17.16%	1.17%	-5.86%	-1.68%	8.68%	-	-
Horiz. %	74.93%	84.31%	101.77%	100.59%	106.86%	108.68%	100.00%	-
DPS	3.04	3.04	3.02	2.62	1.74	2.35	2.10	27.99%
YoY %	0.00%	0.66%	15.27%	50.57%	-25.96%	11.90%	-	-
Horiz. %	144.76%	144.76%	143.81%	124.76%	82.86%	111.90%	100.00%	-
NAPS	1.0645	1.0404	1.0125	0.9888	0.9616	0.8927	0.4442	79.17%
YoY %	2.32%	2.76%	2.40%	2.83%	7.72%	100.97%	-	-
Horiz. %	239.64%	234.22%	227.94%	222.60%	216.48%	200.97%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	-
Price	2.73	3.14	2.67	3.30	2.66	2.00	3.08	-
P/RPS	0.76	0.87	0.74	0.97	0.80	0.63	0.58	19.76%
YoY %	-12.64%	17.57%	-23.71%	21.25%	26.98%	8.62%	-	-
Horiz. %	131.03%	150.00%	127.59%	167.24%	137.93%	108.62%	100.00%	-
P/EPS	17.22	17.56	12.21	15.17	11.45	8.46	7.77	70.06%
YoY %	-1.94%	43.82%	-19.51%	32.49%	35.34%	8.88%	-	-
Horiz. %	221.62%	226.00%	157.14%	195.24%	147.36%	108.88%	100.00%	-
EY	5.81	5.69	8.19	6.59	8.73	11.82	12.88	-41.21%
YoY %	2.11%	-30.53%	24.28%	-24.51%	-26.14%	-8.23%	-	-
Horiz. %	45.11%	44.18%	63.59%	51.16%	67.78%	91.77%	100.00%	-
DY	1.26	1.10	1.31	0.92	0.76	1.37	1.45	-8.94%
YoY %	14.55%	-16.03%	42.39%	21.05%	-44.53%	-5.52%	-	-
Horiz. %	86.90%	75.86%	90.34%	63.45%	52.41%	94.48%	100.00%	-
P/NAPS	2.26	2.66	2.29	2.88	2.38	1.92	3.27	-21.84%
YoY %	-15.04%	16.16%	-20.49%	21.01%	23.96%	-41.28%	-	-
Horiz. %	69.11%	81.35%	70.03%	88.07%	72.78%	58.72%	100.00%	-

	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	CAGR
Price Multiplier on Announcement Date
Date	23/08/21	27/05/21	26/02/21	23/11/20	24/08/20	29/05/20	24/02/20	-
Price	2.83	2.80	2.66	3.11	3.77	2.94	2.99	-
P/RPS	0.79	0.78	0.74	0.91	1.13	0.93	0.56	25.81%
YoY %	1.28%	5.41%	-18.68%	-19.47%	21.51%	66.07%	-	-
Horiz. %	141.07%	139.29%	132.14%	162.50%	201.79%	166.07%	100.00%	-
P/EPS	17.85	15.66	12.16	14.29	16.23	12.43	7.54	77.72%
YoY %	13.98%	28.78%	-14.91%	-11.95%	30.57%	64.85%	-	-
Horiz. %	236.74%	207.69%	161.27%	189.52%	215.25%	164.85%	100.00%	-
EY	5.60	6.38	8.22	7.00	6.16	8.04	13.26	-43.73%
YoY %	-12.23%	-22.38%	17.43%	13.64%	-23.38%	-39.37%	-	-
Horiz. %	42.23%	48.11%	61.99%	52.79%	46.46%	60.63%	100.00%	-
DY	1.22	1.23	1.32	0.98	0.54	0.93	1.49	-12.48%
YoY %	-0.81%	-6.82%	34.69%	81.48%	-41.94%	-37.58%	-	-
Horiz. %	81.88%	82.55%	88.59%	65.77%	36.24%	62.42%	100.00%	-
P/NAPS	2.35	2.37	2.28	2.71	3.37	2.83	3.17	-18.10%
YoY %	-0.84%	3.95%	-15.87%	-19.58%	19.08%	-10.73%	-	-
Horiz. %	74.13%	74.76%	71.92%	85.49%	106.31%	89.27%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 16:20:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-16 15:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-16 14:30:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

699

HLIND

HONG LEONG INDUSTRIES BHD

465

MPI

MALAYSIAN PACIFIC INDUSTRIES

456

PTRANS

PERAK TRANSIT BERHAD

420

HARTA

HARTALEGA HOLDINGS BHD

375

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

313

NOTION

NOTION VTEC BHD

301

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More