[GCB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

22-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -7.5%

YoY- -31.11%

Quarter Report

GCB-Q3 2021_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	4,274,477	3,953,198	3,922,792	3,857,677	3,701,160	3,735,711	3,684,972	10.42%
YoY %	8.13%	0.78%	1.69%	4.23%	-0.92%	1.38%	-	-
Horiz. %	116.00%	107.28%	106.45%	104.69%	100.44%	101.38%	100.00%	-
PBT	232,998	221,613	197,921	182,299	199,065	226,756	269,220	-9.20%
YoY %	5.14%	11.97%	8.57%	-8.42%	-12.21%	-15.77%	-	-
Horiz. %	86.55%	82.32%	73.52%	67.71%	73.94%	84.23%	100.00%	-
Tax	-49,425	-46,261	-41,942	-30,287	-34,729	-41,833	-46,028	4.87%
YoY %	-6.84%	-10.30%	-38.48%	12.79%	16.98%	9.11%	-	-
Horiz. %	107.38%	100.51%	91.12%	65.80%	75.45%	90.89%	100.00%	-
NP	183,573	175,352	155,979	152,012	164,336	184,923	223,192	-12.24%
YoY %	4.69%	12.42%	2.61%	-7.50%	-11.13%	-17.15%	-	-
Horiz. %	82.25%	78.57%	69.89%	68.11%	73.63%	82.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,573	175,352	155,979	152,012	164,336	184,923	223,192	-12.24%
YoY %	4.69%	12.42%	2.61%	-7.50%	-11.13%	-17.15%	-	-
Horiz. %	82.25%	78.57%	69.89%	68.11%	73.63%	82.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.21%	20.87%	21.19%	16.61%	17.45%	18.45%	17.10%	-
YoY %	1.63%	-1.51%	27.57%	-4.81%	-5.42%	7.89%	-	-
Horiz. %	124.04%	122.05%	123.92%	97.13%	102.05%	107.89%	100.00%	-
Total Cost	4,090,904	3,777,846	3,766,813	3,705,665	3,536,824	3,550,788	3,461,780	11.80%
YoY %	8.29%	0.29%	1.65%	4.77%	-0.39%	2.57%	-	-
Horiz. %	118.17%	109.13%	108.81%	107.05%	102.17%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,430,618	1,402,698	1,343,474	1,299,952	1,250,703	1,222,410	1,189,658	13.12%
YoY %	1.99%	4.41%	3.35%	3.94%	2.31%	2.75%	-	-
Horiz. %	120.25%	117.91%	112.93%	109.27%	105.13%	102.75%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	68,154	47,030	41,548	30,916	35,758	35,758	35,498	54.65%
YoY %	44.92%	13.19%	34.39%	-13.54%	0.00%	0.73%	-	-
Horiz. %	191.99%	132.49%	117.04%	87.09%	100.73%	100.73%	100.00%	-
Div Payout %	37.13%	26.82%	26.64%	20.34%	21.76%	19.34%	15.91%	-
YoY %	38.44%	0.68%	30.97%	-6.53%	12.51%	21.56%	-	-
Horiz. %	233.38%	168.57%	167.44%	127.84%	136.77%	121.56%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	1,430,618	1,402,698	1,343,474	1,299,952	1,250,703	1,222,410	1,189,658	13.12%
YoY %	1.99%	4.41%	3.35%	3.94%	2.31%	2.75%	-	-
Horiz. %	120.25%	117.91%	112.93%	109.27%	105.13%	102.75%	100.00%	-
NOSH	1,074,554	1,057,132	1,054,806	1,051,491	1,036,723	1,035,161	1,034,307	2.58%
YoY %	1.65%	0.22%	0.32%	1.42%	0.15%	0.08%	-	-
Horiz. %	103.89%	102.21%	101.98%	101.66%	100.23%	100.08%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	4.29%	4.44%	3.98%	3.94%	4.44%	4.95%	6.06%	-
YoY %	-3.38%	11.56%	1.02%	-11.26%	-10.30%	-18.32%	-	-
Horiz. %	70.79%	73.27%	65.68%	65.02%	73.27%	81.68%	100.00%	-
ROE	12.83%	12.50%	11.61%	11.69%	13.14%	15.13%	18.76%	-
YoY %	2.64%	7.67%	-0.68%	-11.04%	-13.15%	-19.35%	-	-
Horiz. %	68.39%	66.63%	61.89%	62.31%	70.04%	80.65%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	404.70	374.69	376.55	372.04	357.01	361.16	361.14	7.91%
YoY %	8.01%	-0.49%	1.21%	4.21%	-1.15%	0.01%	-	-
Horiz. %	112.06%	103.75%	104.27%	103.02%	98.86%	100.01%	100.00%	-
EPS	17.38	16.62	14.97	14.66	15.85	17.88	21.87	-14.24%
YoY %	4.57%	11.02%	2.11%	-7.51%	-11.35%	-18.24%	-	-
Horiz. %	79.47%	75.99%	68.45%	67.03%	72.47%	81.76%	100.00%	-
DPS	6.50	4.50	4.00	3.00	3.45	3.46	3.50	51.25%
YoY %	44.44%	12.50%	33.33%	-13.04%	-0.29%	-1.14%	-	-
Horiz. %	185.71%	128.57%	114.29%	85.71%	98.57%	98.86%	100.00%	-
NAPS	1.3545	1.3295	1.2896	1.2537	1.2064	1.1818	1.1659	10.54%
YoY %	1.88%	3.09%	2.86%	3.92%	2.08%	1.36%	-	-
Horiz. %	116.18%	114.03%	110.61%	107.53%	103.47%	101.36%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,051,491
RPS	363.81	336.47	333.88	328.34	315.02	317.96	313.64	10.42%
YoY %	8.13%	0.78%	1.69%	4.23%	-0.92%	1.38%	-	-
Horiz. %	116.00%	107.28%	106.45%	104.69%	100.44%	101.38%	100.00%	-
EPS	15.62	14.92	13.28	12.94	13.99	15.74	19.00	-12.27%
YoY %	4.69%	12.35%	2.63%	-7.51%	-11.12%	-17.16%	-	-
Horiz. %	82.21%	78.53%	69.89%	68.11%	73.63%	82.84%	100.00%	-
DPS	5.80	4.00	3.54	2.63	3.04	3.04	3.02	54.69%
YoY %	45.00%	12.99%	34.60%	-13.49%	0.00%	0.66%	-	-
Horiz. %	192.05%	132.45%	117.22%	87.09%	100.66%	100.66%	100.00%	-
NAPS	1.2176	1.1939	1.1435	1.1064	1.0645	1.0404	1.0125	13.12%
YoY %	1.99%	4.41%	3.35%	3.94%	2.32%	2.76%	-	-
Horiz. %	120.26%	117.92%	112.94%	109.27%	105.14%	102.76%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	2.52	2.65	2.80	2.96	2.73	3.14	2.67	-
P/RPS	0.62	0.71	0.74	0.80	0.76	0.87	0.74	-11.15%
YoY %	-12.68%	-4.05%	-7.50%	5.26%	-12.64%	17.57%	-	-
Horiz. %	83.78%	95.95%	100.00%	108.11%	102.70%	117.57%	100.00%	-
P/EPS	14.50	15.94	18.70	20.19	17.22	17.56	12.21	12.17%
YoY %	-9.03%	-14.76%	-7.38%	17.25%	-1.94%	43.82%	-	-
Horiz. %	118.76%	130.55%	153.15%	165.36%	141.03%	143.82%	100.00%	-
EY	6.90	6.27	5.35	4.95	5.81	5.69	8.19	-10.82%
YoY %	10.05%	17.20%	8.08%	-14.80%	2.11%	-30.53%	-	-
Horiz. %	84.25%	76.56%	65.32%	60.44%	70.94%	69.47%	100.00%	-
DY	2.58	1.70	1.43	1.01	1.26	1.10	1.31	57.31%
YoY %	51.76%	18.88%	41.58%	-19.84%	14.55%	-16.03%	-	-
Horiz. %	196.95%	129.77%	109.16%	77.10%	96.18%	83.97%	100.00%	-
P/NAPS	1.86	1.99	2.17	2.36	2.26	2.66	2.29	-12.97%
YoY %	-6.53%	-8.29%	-8.05%	4.42%	-15.04%	16.16%	-	-
Horiz. %	81.22%	86.90%	94.76%	103.06%	98.69%	116.16%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	16/08/22	30/05/22	21/02/22	22/11/21	23/08/21	27/05/21	26/02/21	-
Price	2.45	2.23	3.05	2.76	2.83	2.80	2.66	-
P/RPS	0.61	0.60	0.81	0.74	0.79	0.78	0.74	-12.11%
YoY %	1.67%	-25.93%	9.46%	-6.33%	1.28%	5.41%	-	-
Horiz. %	82.43%	81.08%	109.46%	100.00%	106.76%	105.41%	100.00%	-
P/EPS	14.10	13.42	20.37	18.83	17.85	15.66	12.16	10.40%
YoY %	5.07%	-34.12%	8.18%	5.49%	13.98%	28.78%	-	-
Horiz. %	115.95%	110.36%	167.52%	154.85%	146.79%	128.78%	100.00%	-
EY	7.09	7.45	4.91	5.31	5.60	6.38	8.22	-9.41%
YoY %	-4.83%	51.73%	-7.53%	-5.18%	-12.23%	-22.38%	-	-
Horiz. %	86.25%	90.63%	59.73%	64.60%	68.13%	77.62%	100.00%	-
DY	2.65	2.02	1.31	1.09	1.22	1.23	1.32	59.34%
YoY %	31.19%	54.20%	20.18%	-10.66%	-0.81%	-6.82%	-	-
Horiz. %	200.76%	153.03%	99.24%	82.58%	92.42%	93.18%	100.00%	-
P/NAPS	1.81	1.68	2.37	2.20	2.35	2.37	2.28	-14.30%
YoY %	7.74%	-29.11%	7.73%	-6.38%	-0.84%	3.95%	-	-
Horiz. %	79.39%	73.68%	103.95%	96.49%	103.07%	103.95%	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 - 15 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.22

-0.04

285,846,900

HSI-CXG

0.23

+0.025

284,461,500

REVENUE

0.235

-0.01

275,944,900

HSI-HUZ

0.205

-0.04

241,099,400

MQTECH

0.015

-0.005

158,738,500

CAREPLS

0.355

-0.025

103,606,900

SINKUNG

0.15

+0.01

101,063,900

MYEG

1.04

+0.01

98,225,700

SUPERMX

1.01

-0.07

94,048,900

HSI-CV8

0.15

+0.015

85,318,600

More active Stocks

MPI

33.40

+0.88

220,000

F&N

33.24

+0.76

317,800

CARLSBG

20.18

+0.56

439,200

HEIM

24.74

+0.54

375,100

UTDPLT

26.14

+0.52

283,100

NESTLE

129.50

+0.50

32,500

PANAMY

19.68

+0.42

21,700

ALLIANZ

22.08

+0.40

38,900

TOMEI

2.04

+0.30

4,289,600

PENTA

4.75

+0.30

4,145,300

More gainer Stocks

AJI

16.12

-0.44

237,400

AIRPORT

10.06

-0.34

27,056,800

KOSSAN

2.49

-0.25

23,071,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

HARTA

3.63

-0.19

36,527,100

AHEALTH

2.93

-0.14

827,500

ICAP

3.30

-0.14

419,400

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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