[GCB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 84.39%
YoY- 229.61%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,426,063 2,537,382 2,530,560 2,380,669 2,230,788 1,933,508 1,780,751 22.82%
PBT 60,280 67,030 53,105 36,373 9,617 -27,417 -25,735 -
Tax -19,888 -20,530 -15,026 -13,996 2,419 4,990 1,304 -
NP 40,392 46,500 38,079 22,377 12,036 -22,427 -24,431 -
-
NP to SH 40,802 47,004 38,305 22,757 12,342 -22,583 -24,696 -
-
Tax Rate 32.99% 30.63% 28.29% 38.48% -25.15% - - -
Total Cost 2,385,671 2,490,882 2,492,481 2,358,292 2,218,752 1,955,935 1,805,182 20.36%
-
Net Worth 412,237 391,577 376,151 377,196 382,054 335,194 325,433 17.02%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,168 - - - - - - -
Div Payout % 17.57% - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 412,237 391,577 376,151 377,196 382,054 335,194 325,433 17.02%
NOSH 480,158 480,158 480,158 477,222 476,615 478,780 475,641 0.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.66% 1.83% 1.50% 0.94% 0.54% -1.16% -1.37% -
ROE 9.90% 12.00% 10.18% 6.03% 3.23% -6.74% -7.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 507.65 530.70 530.40 498.86 468.05 403.84 374.39 22.43%
EPS 8.54 9.83 8.03 4.77 2.59 -4.72 -5.19 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8626 0.819 0.7884 0.7904 0.8016 0.7001 0.6842 16.65%
Adjusted Per Share Value based on latest NOSH - 477,222
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 206.49 215.96 215.38 202.62 189.87 164.57 151.56 22.82%
EPS 3.47 4.00 3.26 1.94 1.05 -1.92 -2.10 -
DPS 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3509 0.3333 0.3202 0.321 0.3252 0.2853 0.277 17.02%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.02 0.895 1.02 1.35 0.845 0.79 0.87 -
P/RPS 0.20 0.17 0.19 0.27 0.18 0.20 0.23 -8.87%
P/EPS 11.95 9.10 12.70 28.31 32.63 -16.75 -16.76 -
EY 8.37 10.98 7.87 3.53 3.06 -5.97 -5.97 -
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.09 1.29 1.71 1.05 1.13 1.27 -4.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 22/05/15 -
Price 1.16 0.905 1.03 1.17 0.85 0.77 0.84 -
P/RPS 0.23 0.17 0.19 0.23 0.18 0.19 0.22 2.99%
P/EPS 13.59 9.21 12.83 24.54 32.82 -16.32 -16.18 -
EY 7.36 10.86 7.79 4.08 3.05 -6.13 -6.18 -
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.11 1.31 1.48 1.06 1.10 1.23 5.86%

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