[GCB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 137.22%
YoY- 653.82%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,160,058 1,054,107 919,852 769,962 642,650 575,149 622,875 51.20%
PBT 111,449 88,741 69,213 47,305 20,741 11,418 7,142 521.34%
Tax -10,066 -24,891 -17,692 -12,795 -5,816 -3,312 -2,753 136.77%
NP 101,383 63,850 51,521 34,510 14,925 8,106 4,389 706.45%
-
NP to SH 101,148 63,778 51,129 33,839 14,265 7,283 3,758 792.74%
-
Tax Rate 9.03% 28.05% 25.56% 27.05% 28.04% 29.01% 38.55% -
Total Cost 1,058,675 990,257 868,331 735,452 627,725 567,043 618,486 42.95%
-
Net Worth 179,547 0 0 0 105,064 103,499 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,713 14,710 12,907 9,593 7,809 5,370 4,763 190.71%
Div Payout % 23.44% 23.06% 25.24% 28.35% 54.75% 73.74% 126.77% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,547 0 0 0 105,064 103,499 0 -
NOSH 239,972 240,147 240,049 239,963 239,709 239,860 239,880 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.74% 6.06% 5.60% 4.48% 2.32% 1.41% 0.70% -
ROE 56.34% 0.00% 0.00% 0.00% 13.58% 7.04% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 483.41 438.94 383.19 320.87 268.10 239.78 259.66 51.16%
EPS 42.15 26.56 21.30 14.10 5.95 3.04 1.57 791.24%
DPS 9.88 6.13 5.38 4.00 3.25 2.24 1.99 190.18%
NAPS 0.7482 0.00 0.00 0.00 0.4383 0.4315 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,963
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 98.74 89.72 78.29 65.53 54.70 48.95 53.01 51.21%
EPS 8.61 5.43 4.35 2.88 1.21 0.62 0.32 792.54%
DPS 2.02 1.25 1.10 0.82 0.66 0.46 0.41 188.70%
NAPS 0.1528 0.00 0.00 0.00 0.0894 0.0881 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 0.77 0.42 0.30 0.30 0.26 0.29 -
P/RPS 0.23 0.18 0.11 0.09 0.11 0.11 0.11 63.29%
P/EPS 2.66 2.90 1.97 2.13 5.04 8.56 18.51 -72.46%
EY 37.63 34.49 50.71 47.01 19.84 11.68 5.40 263.54%
DY 8.82 7.96 12.81 13.33 10.83 8.61 6.85 18.30%
P/NAPS 1.50 0.00 0.00 0.00 0.68 0.60 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.47 0.90 0.68 0.37 0.29 0.30 0.27 -
P/RPS 0.30 0.21 0.18 0.12 0.11 0.13 0.10 107.59%
P/EPS 3.49 3.39 3.19 2.62 4.87 9.88 17.23 -65.40%
EY 28.67 29.51 31.32 38.11 20.52 10.12 5.80 189.33%
DY 6.72 6.81 7.91 10.81 11.21 7.46 7.36 -5.86%
P/NAPS 1.96 0.00 0.00 0.00 0.66 0.70 0.00 -

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
Post a Comment