[GCB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 4.35%
YoY- 87.09%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,199,977 2,254,629 2,355,713 2,315,866 2,426,063 2,537,382 2,530,560 -8.90%
PBT 76,580 57,484 44,180 52,208 60,280 67,030 53,105 27.61%
Tax -14,493 -9,755 -8,649 -9,447 -19,888 -20,530 -15,026 -2.37%
NP 62,087 47,729 35,531 42,761 40,392 46,500 38,079 38.48%
-
NP to SH 62,087 47,875 35,654 42,575 40,802 47,004 38,305 37.94%
-
Tax Rate 18.93% 16.97% 19.58% 18.09% 32.99% 30.63% 28.29% -
Total Cost 2,137,890 2,206,900 2,320,182 2,273,105 2,385,671 2,490,882 2,492,481 -9.71%
-
Net Worth 468,455 442,956 426,857 424,391 412,237 391,577 376,151 15.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,779 7,168 7,168 7,168 7,168 - - -
Div Payout % 7.70% 14.97% 20.11% 16.84% 17.57% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 468,455 442,956 426,857 424,391 412,237 391,577 376,151 15.73%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.82% 2.12% 1.51% 1.85% 1.66% 1.83% 1.50% -
ROE 13.25% 10.81% 8.35% 10.03% 9.90% 12.00% 10.18% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 460.33 471.94 493.10 484.57 507.65 530.70 530.40 -9.00%
EPS 12.99 10.02 7.46 8.91 8.54 9.83 8.03 37.76%
DPS 1.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.9802 0.9272 0.8935 0.888 0.8626 0.819 0.7884 15.60%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 187.42 192.08 200.69 197.29 206.68 216.16 215.58 -8.90%
EPS 5.29 4.08 3.04 3.63 3.48 4.00 3.26 38.04%
DPS 0.41 0.61 0.61 0.61 0.61 0.00 0.00 -
NAPS 0.3991 0.3774 0.3636 0.3615 0.3512 0.3336 0.3205 15.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.64 1.14 0.93 1.08 1.02 0.895 1.02 -
P/RPS 0.36 0.24 0.19 0.22 0.20 0.17 0.19 53.06%
P/EPS 12.62 11.38 12.46 12.12 11.95 9.10 12.70 -0.42%
EY 7.92 8.79 8.02 8.25 8.37 10.98 7.87 0.42%
DY 0.61 1.32 1.61 1.39 1.47 0.00 0.00 -
P/NAPS 1.67 1.23 1.04 1.22 1.18 1.09 1.29 18.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 14/08/17 30/05/17 22/02/17 18/11/16 12/08/16 30/05/16 -
Price 2.07 1.60 1.01 1.07 1.16 0.905 1.03 -
P/RPS 0.45 0.34 0.20 0.22 0.23 0.17 0.19 77.58%
P/EPS 15.93 15.97 13.53 12.01 13.59 9.21 12.83 15.50%
EY 6.28 6.26 7.39 8.33 7.36 10.86 7.79 -13.36%
DY 0.48 0.94 1.49 1.40 1.29 0.00 0.00 -
P/NAPS 2.11 1.73 1.13 1.20 1.34 1.11 1.31 37.36%

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