[GCB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 12.01%
YoY- 3.25%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 424,963 406,363 394,211 379,780 373,228 386,913 400,602 4.01%
PBT 20,790 20,762 21,967 20,910 19,012 19,143 19,141 5.65%
Tax -3,490 -2,833 -3,174 -3,079 -3,137 -2,860 -2,854 14.33%
NP 17,300 17,929 18,793 17,831 15,875 16,283 16,287 4.10%
-
NP to SH 17,070 17,652 18,612 17,561 15,678 16,043 16,148 3.76%
-
Tax Rate 16.79% 13.65% 14.45% 14.73% 16.50% 14.94% 14.91% -
Total Cost 407,663 388,434 375,418 361,949 357,353 370,630 384,315 4.00%
-
Net Worth 94,759 96,701 93,469 88,281 85,667 88,508 83,365 8.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 7,923 10,321 10,322 10,322 12,021 12,744 13,437 -29.66%
Div Payout % 46.42% 58.47% 55.46% 58.78% 76.68% 79.44% 83.21% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 94,759 96,701 93,469 88,281 85,667 88,508 83,365 8.90%
NOSH 239,411 239,657 240,528 240,288 239,830 239,731 237,575 0.51%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.07% 4.41% 4.77% 4.70% 4.25% 4.21% 4.07% -
ROE 18.01% 18.25% 19.91% 19.89% 18.30% 18.13% 19.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 177.50 169.56 163.89 158.05 155.62 161.39 168.62 3.47%
EPS 7.13 7.37 7.74 7.31 6.54 6.69 6.80 3.20%
DPS 3.30 4.30 4.30 4.30 5.00 5.30 5.60 -29.68%
NAPS 0.3958 0.4035 0.3886 0.3674 0.3572 0.3692 0.3509 8.35%
Adjusted Per Share Value based on latest NOSH - 240,288
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.17 34.59 33.55 32.32 31.77 32.93 34.10 4.00%
EPS 1.45 1.50 1.58 1.49 1.33 1.37 1.37 3.85%
DPS 0.67 0.88 0.88 0.88 1.02 1.08 1.14 -29.81%
NAPS 0.0807 0.0823 0.0796 0.0751 0.0729 0.0753 0.071 8.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.41 0.39 0.40 0.32 0.29 0.31 0.31 -
P/RPS 0.23 0.23 0.24 0.20 0.19 0.19 0.18 17.73%
P/EPS 5.75 5.29 5.17 4.38 4.44 4.63 4.56 16.70%
EY 17.39 18.89 19.34 22.84 22.54 21.59 21.93 -14.31%
DY 8.05 11.03 10.75 13.44 17.24 17.10 18.06 -41.61%
P/NAPS 1.04 0.97 1.03 0.87 0.81 0.84 0.88 11.76%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 23/05/06 -
Price 0.42 0.43 0.38 0.45 0.33 0.28 0.30 -
P/RPS 0.24 0.25 0.23 0.28 0.21 0.17 0.18 21.12%
P/EPS 5.89 5.84 4.91 6.16 5.05 4.18 4.41 21.25%
EY 16.98 17.13 20.36 16.24 19.81 23.90 22.66 -17.48%
DY 7.86 10.00 11.32 9.56 15.15 18.93 18.67 -43.79%
P/NAPS 1.06 1.07 0.98 1.22 0.92 0.76 0.85 15.84%

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