[GCB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
08-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 21.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 373,228 386,913 400,602 412,695 310,699 205,548 103,206 135.41%
PBT 19,012 19,143 19,141 20,019 15,699 10,523 5,358 132.46%
Tax -3,137 -2,860 -2,854 -2,839 -1,578 -1,074 -545 220.83%
NP 15,875 16,283 16,287 17,180 14,121 9,449 4,813 121.41%
-
NP to SH 15,678 16,043 16,148 17,009 13,987 9,377 4,813 119.58%
-
Tax Rate 16.50% 14.94% 14.91% 14.18% 10.05% 10.21% 10.17% -
Total Cost 357,353 370,630 384,315 395,515 296,578 196,099 98,393 136.09%
-
Net Worth 85,667 88,508 83,365 81,581 82,043 79,751 62,365 23.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 12,021 12,744 13,437 13,437 6,211 3,090 - -
Div Payout % 76.68% 79.44% 83.21% 79.00% 44.41% 32.96% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 85,667 88,508 83,365 81,581 82,043 79,751 62,365 23.54%
NOSH 239,830 239,731 237,575 240,866 240,104 237,708 216,396 7.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.25% 4.21% 4.07% 4.16% 4.54% 4.60% 4.66% -
ROE 18.30% 18.13% 19.37% 20.85% 17.05% 11.76% 7.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 155.62 161.39 168.62 171.34 129.40 86.47 47.69 119.84%
EPS 6.54 6.69 6.80 7.06 5.83 3.94 2.22 105.36%
DPS 5.00 5.30 5.60 5.58 2.59 1.30 0.00 -
NAPS 0.3572 0.3692 0.3509 0.3387 0.3417 0.3355 0.2882 15.36%
Adjusted Per Share Value based on latest NOSH - 240,866
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.77 32.93 34.10 35.13 26.44 17.49 8.78 135.50%
EPS 1.33 1.37 1.37 1.45 1.19 0.80 0.41 118.97%
DPS 1.02 1.08 1.14 1.14 0.53 0.26 0.00 -
NAPS 0.0729 0.0753 0.071 0.0694 0.0698 0.0679 0.0531 23.50%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 0.29 0.31 0.31 0.32 0.31 0.32 0.00 -
P/RPS 0.19 0.19 0.18 0.19 0.24 0.37 0.00 -
P/EPS 4.44 4.63 4.56 4.53 5.32 8.11 0.00 -
EY 22.54 21.59 21.93 22.07 18.79 12.33 0.00 -
DY 17.24 17.10 18.06 17.43 8.35 4.06 0.00 -
P/NAPS 0.81 0.84 0.88 0.94 0.91 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 29/08/06 23/05/06 08/03/06 22/11/05 - - -
Price 0.33 0.28 0.30 0.32 0.32 0.00 0.00 -
P/RPS 0.21 0.17 0.18 0.19 0.25 0.00 0.00 -
P/EPS 5.05 4.18 4.41 4.53 5.49 0.00 0.00 -
EY 19.81 23.90 22.66 22.07 18.20 0.00 0.00 -
DY 15.15 18.93 18.67 17.43 8.08 0.00 0.00 -
P/NAPS 0.92 0.76 0.85 0.94 0.94 0.00 0.00 -

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
Post a Comment