[GCB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -2.02%
YoY- 18.33%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,493,459 4,530,770 4,418,812 4,376,872 4,274,477 3,953,198 3,922,792 9.50%
PBT 133,671 153,449 188,054 228,825 232,998 221,613 197,921 -23.07%
Tax -30,717 -34,010 -39,102 -48,951 -49,425 -46,261 -41,942 -18.79%
NP 102,954 119,439 148,952 179,874 183,573 175,352 155,979 -24.24%
-
NP to SH 102,954 119,439 148,952 179,874 183,573 175,352 155,979 -24.24%
-
Tax Rate 22.98% 22.16% 20.79% 21.39% 21.21% 20.87% 21.19% -
Total Cost 4,390,505 4,411,331 4,269,860 4,196,998 4,090,904 3,777,846 3,766,813 10.78%
-
Net Worth 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 18.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 21,123 36,949 57,785 68,154 47,030 41,548 -
Div Payout % - 17.69% 24.81% 32.13% 37.13% 26.82% 26.64% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 18.72%
NOSH 1,174,914 1,174,914 1,174,914 1,123,098 1,074,554 1,057,132 1,054,806 7.47%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.29% 2.64% 3.37% 4.11% 4.29% 4.44% 3.98% -
ROE 5.93% 7.13% 9.08% 11.74% 12.83% 12.50% 11.61% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 382.45 385.63 405.42 411.37 404.70 374.69 376.55 1.04%
EPS 8.76 10.17 13.67 16.91 17.38 16.62 14.97 -30.10%
DPS 0.00 1.80 3.39 5.43 6.50 4.50 4.00 -
NAPS 1.4782 1.4251 1.5047 1.4406 1.3545 1.3295 1.2896 9.55%
Adjusted Per Share Value based on latest NOSH - 1,123,098
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 382.45 385.63 376.10 372.53 363.81 336.47 333.88 9.50%
EPS 8.76 10.17 12.68 15.31 15.62 14.92 13.28 -24.28%
DPS 0.00 1.80 3.14 4.92 5.80 4.00 3.54 -
NAPS 1.4782 1.4251 1.3959 1.3046 1.2176 1.1939 1.1435 18.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.31 2.42 2.40 2.19 2.52 2.65 2.80 -
P/RPS 0.60 0.63 0.59 0.53 0.62 0.71 0.74 -13.08%
P/EPS 26.36 23.81 17.56 12.95 14.50 15.94 18.70 25.79%
EY 3.79 4.20 5.69 7.72 6.90 6.27 5.35 -20.58%
DY 0.00 0.74 1.41 2.48 2.58 1.70 1.43 -
P/NAPS 1.56 1.70 1.60 1.52 1.86 1.99 2.17 -19.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 22/11/22 16/08/22 30/05/22 21/02/22 -
Price 2.11 2.51 2.40 2.15 2.45 2.23 3.05 -
P/RPS 0.55 0.65 0.59 0.52 0.61 0.60 0.81 -22.80%
P/EPS 24.08 24.69 17.56 12.72 14.10 13.42 20.37 11.83%
EY 4.15 4.05 5.69 7.86 7.09 7.45 4.91 -10.63%
DY 0.00 0.72 1.41 2.53 2.65 2.02 1.31 -
P/NAPS 1.43 1.76 1.60 1.49 1.81 1.68 2.37 -28.66%

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