[GCB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 102.91%
YoY- -97.9%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,022,546 2,227,232 2,349,554 2,036,128 1,806,854 1,326,824 1,334,366 7.17%
PBT 200,620 67,680 59,372 -1,944 15,930 64,306 165,520 3.25%
Tax -35,896 -10,408 -9,998 3,070 -4,532 -14,856 -32,142 1.85%
NP 164,724 57,272 49,374 1,126 11,398 49,450 133,378 3.57%
-
NP to SH 164,724 57,272 48,710 216 10,266 47,932 133,210 3.60%
-
Tax Rate 17.89% 15.38% 16.84% - 28.45% 23.10% 19.42% -
Total Cost 1,857,822 2,169,960 2,300,180 2,035,002 1,795,456 1,277,374 1,200,988 7.53%
-
Net Worth 563,842 442,956 391,577 378,054 330,555 354,534 319,564 9.92%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 19,113 - - - - 28,587 44,445 -13.11%
Div Payout % 11.60% - - - - 59.64% 33.37% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 563,842 442,956 391,577 378,054 330,555 354,534 319,564 9.92%
NOSH 480,158 480,158 480,158 540,000 475,277 476,461 317,469 7.13%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.14% 2.57% 2.10% 0.06% 0.63% 3.73% 10.00% -
ROE 29.21% 12.93% 12.44% 0.06% 3.11% 13.52% 41.68% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 423.27 466.21 491.42 377.06 380.17 278.47 420.31 0.11%
EPS 34.48 11.98 10.20 0.04 2.16 10.06 41.96 -3.21%
DPS 4.00 0.00 0.00 0.00 0.00 6.00 14.00 -18.83%
NAPS 1.18 0.9272 0.819 0.7001 0.6955 0.7441 1.0066 2.68%
Adjusted Per Share Value based on latest NOSH - 478,780
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 172.30 189.74 200.16 173.46 153.93 113.03 113.68 7.17%
EPS 14.03 4.88 4.15 0.02 0.87 4.08 11.35 3.59%
DPS 1.63 0.00 0.00 0.00 0.00 2.44 3.79 -13.11%
NAPS 0.4803 0.3774 0.3336 0.3221 0.2816 0.302 0.2722 9.92%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.64 1.14 0.895 0.79 1.30 1.69 1.93 -
P/RPS 0.39 0.24 0.18 0.21 0.34 0.61 0.46 -2.71%
P/EPS 4.76 9.51 8.78 1,975.00 60.19 16.80 4.60 0.57%
EY 21.02 10.52 11.38 0.05 1.66 5.95 21.74 -0.55%
DY 2.44 0.00 0.00 0.00 0.00 3.55 7.25 -16.59%
P/NAPS 1.39 1.23 1.09 1.13 1.87 2.27 1.92 -5.23%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 -
Price 2.06 1.60 0.905 0.77 1.28 1.64 2.02 -
P/RPS 0.49 0.34 0.18 0.20 0.34 0.59 0.48 0.34%
P/EPS 5.98 13.35 8.88 1,925.00 59.26 16.30 4.81 3.69%
EY 16.73 7.49 11.26 0.05 1.69 6.13 20.77 -3.53%
DY 1.94 0.00 0.00 0.00 0.00 3.66 6.93 -19.11%
P/NAPS 1.75 1.73 1.11 1.10 1.84 2.20 2.01 -2.28%

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