[GCB] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.75%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 691,720 591,752 512,139 464,111 424,963 406,363 394,211 45.33%
PBT 12,728 14,603 15,253 17,619 20,790 20,762 21,967 -30.42%
Tax -3,296 -3,278 -3,152 -3,311 -3,490 -2,833 -3,174 2.53%
NP 9,432 11,325 12,101 14,308 17,300 17,929 18,793 -36.76%
-
NP to SH 9,345 11,315 11,857 14,211 17,070 17,652 18,612 -36.74%
-
Tax Rate 25.90% 22.45% 20.66% 18.79% 16.79% 13.65% 14.45% -
Total Cost 682,288 580,427 500,038 449,803 407,663 388,434 375,418 48.76%
-
Net Worth 100,173 100,321 97,964 94,958 94,759 96,701 93,469 4.71%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,793 3,601 5,998 5,998 7,923 10,321 10,322 -39.95%
Div Payout % 51.30% 31.83% 50.59% 42.21% 46.42% 58.47% 55.46% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 100,173 100,321 97,964 94,958 94,759 96,701 93,469 4.71%
NOSH 238,450 240,406 240,818 240,097 239,411 239,657 240,528 -0.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.36% 1.91% 2.36% 3.08% 4.07% 4.41% 4.77% -
ROE 9.33% 11.28% 12.10% 14.97% 18.01% 18.25% 19.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 290.09 246.15 212.67 193.30 177.50 169.56 163.89 46.17%
EPS 3.92 4.71 4.92 5.92 7.13 7.37 7.74 -36.38%
DPS 2.00 1.50 2.50 2.50 3.30 4.30 4.30 -39.88%
NAPS 0.4201 0.4173 0.4068 0.3955 0.3958 0.4035 0.3886 5.31%
Adjusted Per Share Value based on latest NOSH - 240,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.87 50.37 43.59 39.50 36.17 34.59 33.55 45.33%
EPS 0.80 0.96 1.01 1.21 1.45 1.50 1.58 -36.39%
DPS 0.41 0.31 0.51 0.51 0.67 0.88 0.88 -39.81%
NAPS 0.0853 0.0854 0.0834 0.0808 0.0807 0.0823 0.0796 4.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.34 0.30 0.40 0.41 0.39 0.40 -
P/RPS 0.10 0.14 0.14 0.21 0.23 0.23 0.24 -44.12%
P/EPS 7.65 7.22 6.09 6.76 5.75 5.29 5.17 29.75%
EY 13.06 13.84 16.41 14.80 17.39 18.89 19.34 -22.97%
DY 6.67 4.41 8.33 6.25 8.05 11.03 10.75 -27.19%
P/NAPS 0.71 0.81 0.74 1.01 1.04 0.97 1.03 -21.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 -
Price 0.31 0.34 0.27 0.35 0.42 0.43 0.38 -
P/RPS 0.11 0.14 0.13 0.18 0.24 0.25 0.23 -38.76%
P/EPS 7.91 7.22 5.48 5.91 5.89 5.84 4.91 37.30%
EY 12.64 13.84 18.24 16.91 16.98 17.13 20.36 -27.16%
DY 6.45 4.41 9.26 7.14 7.86 10.00 11.32 -31.20%
P/NAPS 0.74 0.81 0.66 0.88 1.06 1.07 0.98 -17.03%

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