[GCB] QoQ TTM Result on 31-Dec-2020 [#4]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

26-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- 1.15%

YoY- 1.73%

Quarter Report

GCB-Q4 2020_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	3,857,677	3,701,160	3,735,711	3,684,972	3,458,148	3,361,169	3,203,453	13.17%
YoY %	4.23%	-0.92%	1.38%	6.56%	2.89%	4.92%	-	-
Horiz. %	120.42%	115.54%	116.62%	115.03%	107.95%	104.92%	100.00%	-
PBT	182,299	199,065	226,756	269,220	275,258	287,119	287,573	-26.18%
YoY %	-8.42%	-12.21%	-15.77%	-2.19%	-4.13%	-0.16%	-	-
Horiz. %	63.39%	69.22%	78.85%	93.62%	95.72%	99.84%	100.00%	-
Tax	-30,287	-34,729	-41,833	-46,028	-54,610	-52,718	-49,151	-27.56%
YoY %	12.79%	16.98%	9.11%	15.72%	-3.59%	-7.26%	-	-
Horiz. %	61.62%	70.66%	85.11%	93.65%	111.11%	107.26%	100.00%	-
NP	152,012	164,336	184,923	223,192	220,648	234,401	238,422	-25.90%
YoY %	-7.50%	-11.13%	-17.15%	1.15%	-5.87%	-1.69%	-	-
Horiz. %	63.76%	68.93%	77.56%	93.61%	92.55%	98.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,012	164,336	184,923	223,192	220,648	234,401	238,422	-25.90%
YoY %	-7.50%	-11.13%	-17.15%	1.15%	-5.87%	-1.69%	-	-
Horiz. %	63.76%	68.93%	77.56%	93.61%	92.55%	98.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.61%	17.45%	18.45%	17.10%	19.84%	18.36%	17.09%	-
YoY %	-4.81%	-5.42%	7.89%	-13.81%	8.06%	7.43%	-	-
Horiz. %	97.19%	102.11%	107.96%	100.06%	116.09%	107.43%	100.00%	-
Total Cost	3,705,665	3,536,824	3,550,788	3,461,780	3,237,500	3,126,768	2,965,031	16.01%
YoY %	4.77%	-0.39%	2.57%	6.93%	3.54%	5.45%	-	-
Horiz. %	124.98%	119.28%	119.76%	116.75%	109.19%	105.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,299,952	1,250,703	1,222,410	1,189,658	1,161,709	1,129,798	1,048,862	15.36%
YoY %	3.94%	2.31%	2.75%	2.41%	2.82%	7.72%	-	-
Horiz. %	123.94%	119.24%	116.55%	113.42%	110.76%	107.72%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	30,916	35,758	35,758	35,498	30,827	20,394	27,561	7.95%
YoY %	-13.54%	0.00%	0.73%	15.15%	51.16%	-26.00%	-	-
Horiz. %	112.17%	129.74%	129.74%	128.80%	111.85%	74.00%	100.00%	-
Div Payout %	20.34%	21.76%	19.34%	15.91%	13.97%	8.70%	11.56%	-
YoY %	-6.53%	12.51%	21.56%	13.89%	60.57%	-24.74%	-	-
Horiz. %	175.95%	188.24%	167.30%	137.63%	120.85%	75.26%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	1,299,952	1,250,703	1,222,410	1,189,658	1,161,709	1,129,798	1,048,862	15.36%
YoY %	3.94%	2.31%	2.75%	2.41%	2.82%	7.72%	-	-
Horiz. %	123.94%	119.24%	116.55%	113.42%	110.76%	107.72%	100.00%	-
NOSH	1,051,491	1,036,723	1,035,161	1,034,307	1,032,116	1,023,686	1,009,078	2.78%
YoY %	1.42%	0.15%	0.08%	0.21%	0.82%	1.45%	-	-
Horiz. %	104.20%	102.74%	102.58%	102.50%	102.28%	101.45%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	3.94%	4.44%	4.95%	6.06%	6.38%	6.97%	7.44%	-
YoY %	-11.26%	-10.30%	-18.32%	-5.02%	-8.46%	-6.32%	-	-
Horiz. %	52.96%	59.68%	66.53%	81.45%	85.75%	93.68%	100.00%	-
ROE	11.69%	13.14%	15.13%	18.76%	18.99%	20.75%	22.73%	-
YoY %	-11.04%	-13.15%	-19.35%	-1.21%	-8.48%	-8.71%	-	-
Horiz. %	51.43%	57.81%	66.56%	82.53%	83.55%	91.29%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	372.04	357.01	361.16	361.14	341.02	333.02	317.67	11.09%
YoY %	4.21%	-1.15%	0.01%	5.90%	2.40%	4.83%	-	-
Horiz. %	117.12%	112.38%	113.69%	113.68%	107.35%	104.83%	100.00%	-
EPS	14.66	15.85	17.88	21.87	21.76	23.22	23.64	-27.25%
YoY %	-7.51%	-11.35%	-18.24%	0.51%	-6.29%	-1.78%	-	-
Horiz. %	62.01%	67.05%	75.63%	92.51%	92.05%	98.22%	100.00%	-
DPS	3.00	3.45	3.46	3.50	3.04	2.02	2.73	6.48%
YoY %	-13.04%	-0.29%	-1.14%	15.13%	50.50%	-26.01%	-	-
Horiz. %	109.89%	126.37%	126.74%	128.21%	111.36%	73.99%	100.00%	-
NAPS	1.2537	1.2064	1.1818	1.1659	1.1456	1.1194	1.0401	13.24%
YoY %	3.92%	2.08%	1.36%	1.77%	2.34%	7.62%	-	-
Horiz. %	120.54%	115.99%	113.62%	112.09%	110.14%	107.62%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,034,307
RPS	328.64	315.31	318.25	313.93	294.61	286.34	272.91	13.17%
YoY %	4.23%	-0.92%	1.38%	6.56%	2.89%	4.92%	-	-
Horiz. %	120.42%	115.54%	116.61%	115.03%	107.95%	104.92%	100.00%	-
EPS	12.95	14.00	15.75	19.01	18.80	19.97	20.31	-25.89%
YoY %	-7.50%	-11.11%	-17.15%	1.12%	-5.86%	-1.67%	-	-
Horiz. %	63.76%	68.93%	77.55%	93.60%	92.57%	98.33%	100.00%	-
DPS	2.63	3.05	3.05	3.02	2.63	1.74	2.35	7.78%
YoY %	-13.77%	0.00%	0.99%	14.83%	51.15%	-25.96%	-	-
Horiz. %	111.91%	129.79%	129.79%	128.51%	111.91%	74.04%	100.00%	-
NAPS	1.1075	1.0655	1.0414	1.0135	0.9897	0.9625	0.8935	15.37%
YoY %	3.94%	2.31%	2.75%	2.40%	2.83%	7.72%	-	-
Horiz. %	123.95%	119.25%	116.55%	113.43%	110.77%	107.72%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	2.96	2.73	3.14	2.67	3.30	2.66	2.00	-
P/RPS	0.80	0.76	0.87	0.74	0.97	0.80	0.63	17.24%
YoY %	5.26%	-12.64%	17.57%	-23.71%	21.25%	26.98%	-	-
Horiz. %	126.98%	120.63%	138.10%	117.46%	153.97%	126.98%	100.00%	-
P/EPS	20.19	17.22	17.56	12.21	15.17	11.45	8.46	78.49%
YoY %	17.25%	-1.94%	43.82%	-19.51%	32.49%	35.34%	-	-
Horiz. %	238.65%	203.55%	207.57%	144.33%	179.31%	135.34%	100.00%	-
EY	4.95	5.81	5.69	8.19	6.59	8.73	11.82	-43.99%
YoY %	-14.80%	2.11%	-30.53%	24.28%	-24.51%	-26.14%	-	-
Horiz. %	41.88%	49.15%	48.14%	69.29%	55.75%	73.86%	100.00%	-
DY	1.01	1.26	1.10	1.31	0.92	0.76	1.37	-18.37%
YoY %	-19.84%	14.55%	-16.03%	42.39%	21.05%	-44.53%	-	-
Horiz. %	73.72%	91.97%	80.29%	95.62%	67.15%	55.47%	100.00%	-
P/NAPS	2.36	2.26	2.66	2.29	2.88	2.38	1.92	14.73%
YoY %	4.42%	-15.04%	16.16%	-20.49%	21.01%	23.96%	-	-
Horiz. %	122.92%	117.71%	138.54%	119.27%	150.00%	123.96%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	22/11/21	23/08/21	27/05/21	26/02/21	23/11/20	24/08/20	29/05/20	-
Price	2.76	2.83	2.80	2.66	3.11	3.77	2.94	-
P/RPS	0.74	0.79	0.78	0.74	0.91	1.13	0.93	-14.11%
YoY %	-6.33%	1.28%	5.41%	-18.68%	-19.47%	21.51%	-	-
Horiz. %	79.57%	84.95%	83.87%	79.57%	97.85%	121.51%	100.00%	-
P/EPS	18.83	17.85	15.66	12.16	14.29	16.23	12.43	31.86%
YoY %	5.49%	13.98%	28.78%	-14.91%	-11.95%	30.57%	-	-
Horiz. %	151.49%	143.60%	125.99%	97.83%	114.96%	130.57%	100.00%	-
EY	5.31	5.60	6.38	8.22	7.00	6.16	8.04	-24.14%
YoY %	-5.18%	-12.23%	-22.38%	17.43%	13.64%	-23.38%	-	-
Horiz. %	66.04%	69.65%	79.35%	102.24%	87.06%	76.62%	100.00%	-
DY	1.09	1.22	1.23	1.32	0.98	0.54	0.93	11.15%
YoY %	-10.66%	-0.81%	-6.82%	34.69%	81.48%	-41.94%	-	-
Horiz. %	117.20%	131.18%	132.26%	141.94%	105.38%	58.06%	100.00%	-
P/NAPS	2.20	2.35	2.37	2.28	2.71	3.37	2.83	-15.44%
YoY %	-6.38%	-0.84%	3.95%	-15.87%	-19.58%	19.08%	-	-
Horiz. %	77.74%	83.04%	83.75%	80.57%	95.76%	119.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos