[GCB] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 148.88%
YoY- 17.58%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,640,318 2,802,270 2,022,546 2,227,232 2,349,554 2,036,128 1,806,854 12.37%
PBT 310,000 271,774 200,620 67,680 59,372 -1,944 15,930 63.93%
Tax -51,718 -43,500 -35,896 -10,408 -9,998 3,070 -4,532 49.99%
NP 258,282 228,274 164,724 57,272 49,374 1,126 11,398 68.14%
-
NP to SH 258,282 228,274 164,724 57,272 48,710 216 10,266 71.09%
-
Tax Rate 16.68% 16.01% 17.89% 15.38% 16.84% - 28.45% -
Total Cost 3,382,036 2,573,996 1,857,822 2,169,960 2,300,180 2,035,002 1,795,456 11.11%
-
Net Worth 1,129,798 771,702 563,842 442,956 391,577 378,054 330,555 22.70%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 20,185 28,668 19,113 - - - - -
Div Payout % 7.82% 12.56% 11.60% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,129,798 771,702 563,842 442,956 391,577 378,054 330,555 22.70%
NOSH 1,023,686 480,158 480,158 480,158 480,158 540,000 475,277 13.62%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.10% 8.15% 8.14% 2.57% 2.10% 0.06% 0.63% -
ROE 22.86% 29.58% 29.21% 12.93% 12.44% 0.06% 3.11% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 360.68 586.49 423.27 466.21 491.42 377.06 380.17 -0.87%
EPS 25.60 47.78 34.48 11.98 10.20 0.04 2.16 50.93%
DPS 2.00 6.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.1194 1.6151 1.18 0.9272 0.819 0.7001 0.6955 8.24%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 310.13 238.73 172.30 189.74 200.16 173.46 153.93 12.37%
EPS 22.00 19.45 14.03 4.88 4.15 0.02 0.87 71.23%
DPS 1.72 2.44 1.63 0.00 0.00 0.00 0.00 -
NAPS 0.9625 0.6574 0.4803 0.3774 0.3336 0.3221 0.2816 22.71%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.66 3.38 1.64 1.14 0.895 0.79 1.30 -
P/RPS 0.74 0.58 0.39 0.24 0.18 0.21 0.34 13.82%
P/EPS 10.39 7.07 4.76 9.51 8.78 1,975.00 60.19 -25.36%
EY 9.62 14.13 21.02 10.52 11.38 0.05 1.66 33.98%
DY 0.75 1.78 2.44 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.09 1.39 1.23 1.09 1.13 1.87 4.09%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 -
Price 3.77 3.53 2.06 1.60 0.905 0.77 1.28 -
P/RPS 1.05 0.60 0.49 0.34 0.18 0.20 0.34 20.65%
P/EPS 14.73 7.39 5.98 13.35 8.88 1,925.00 59.26 -20.68%
EY 6.79 13.53 16.73 7.49 11.26 0.05 1.69 26.05%
DY 0.53 1.70 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 2.19 1.75 1.73 1.11 1.10 1.84 10.60%

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