[GCB] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.5%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,797,035 2,651,208 2,389,731 2,261,346 2,103,884 2,047,963 2,038,681 23.44%
PBT 261,453 245,040 226,630 209,463 196,042 178,490 151,929 43.55%
Tax -23,763 -24,011 -23,568 -20,209 -38,983 -35,606 -29,192 -12.80%
NP 237,690 221,029 203,062 189,254 157,059 142,884 122,737 55.30%
-
NP to SH 237,690 221,029 203,062 189,254 157,059 142,884 122,737 55.30%
-
Tax Rate 9.09% 9.80% 10.40% 9.65% 19.89% 19.95% 19.21% -
Total Cost 2,559,345 2,430,179 2,186,669 2,072,092 1,946,825 1,905,079 1,915,944 21.27%
-
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 28,669 23,891 26,280 19,113 9,556 14,335 4,779 229.79%
Div Payout % 12.06% 10.81% 12.94% 10.10% 6.08% 10.03% 3.89% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.50% 8.34% 8.50% 8.37% 7.47% 6.98% 6.02% -
ROE 28.85% 28.64% 28.75% 28.38% 26.08% 25.34% 24.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 585.39 554.87 500.15 473.22 440.27 428.59 426.59 23.46%
EPS 49.75 46.26 42.50 39.60 32.87 29.90 25.68 55.34%
DPS 6.00 5.00 5.50 4.00 2.00 3.00 1.00 229.83%
NAPS 1.7243 1.6151 1.478 1.3955 1.26 1.18 1.0643 37.90%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 238.06 225.65 203.40 192.47 179.07 174.31 173.52 23.44%
EPS 20.23 18.81 17.28 16.11 13.37 12.16 10.45 55.26%
DPS 2.44 2.03 2.24 1.63 0.81 1.22 0.41 228.04%
NAPS 0.7012 0.6568 0.6011 0.5676 0.5125 0.4799 0.4329 37.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.98 3.38 3.55 2.75 2.42 1.64 1.38 -
P/RPS 0.68 0.61 0.71 0.58 0.55 0.38 0.32 65.21%
P/EPS 8.00 7.31 8.35 6.94 7.36 5.48 5.37 30.40%
EY 12.50 13.69 11.97 14.40 13.58 18.23 18.61 -23.28%
DY 1.51 1.48 1.55 1.45 0.83 1.83 0.72 63.76%
P/NAPS 2.31 2.09 2.40 1.97 1.92 1.39 1.30 46.65%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 -
Price 2.51 3.53 4.04 3.50 2.80 2.06 1.77 -
P/RPS 0.43 0.64 0.81 0.74 0.64 0.48 0.41 3.22%
P/EPS 5.05 7.63 9.51 8.84 8.52 6.89 6.89 -18.69%
EY 19.82 13.10 10.52 11.32 11.74 14.52 14.51 23.08%
DY 2.39 1.42 1.36 1.14 0.71 1.46 0.56 162.87%
P/NAPS 1.46 2.19 2.73 2.51 2.22 1.75 1.66 -8.19%

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