[GCB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.7%
YoY- 187.62%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,672,694 3,640,318 2,802,270 2,022,546 2,227,232 2,349,554 2,036,128 10.32%
PBT 169,690 310,000 271,774 200,620 67,680 59,372 -1,944 -
Tax -29,120 -51,718 -43,500 -35,896 -10,408 -9,998 3,070 -
NP 140,570 258,282 228,274 164,724 57,272 49,374 1,126 123.39%
-
NP to SH 140,570 258,282 228,274 164,724 57,272 48,710 216 194.08%
-
Tax Rate 17.16% 16.68% 16.01% 17.89% 15.38% 16.84% - -
Total Cost 3,532,124 3,382,036 2,573,996 1,857,822 2,169,960 2,300,180 2,035,002 9.61%
-
Net Worth 1,248,775 1,129,798 771,702 563,842 442,956 391,577 378,054 22.01%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 20,702 20,185 28,668 19,113 - - - -
Div Payout % 14.73% 7.82% 12.56% 11.60% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,248,775 1,129,798 771,702 563,842 442,956 391,577 378,054 22.01%
NOSH 1,035,125 1,023,686 480,158 480,158 480,158 480,158 540,000 11.44%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.83% 7.10% 8.15% 8.14% 2.57% 2.10% 0.06% -
ROE 11.26% 22.86% 29.58% 29.21% 12.93% 12.44% 0.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 354.81 360.68 586.49 423.27 466.21 491.42 377.06 -1.00%
EPS 13.58 25.60 47.78 34.48 11.98 10.20 0.04 163.88%
DPS 2.00 2.00 6.00 4.00 0.00 0.00 0.00 -
NAPS 1.2064 1.1194 1.6151 1.18 0.9272 0.819 0.7001 9.48%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 312.88 310.13 238.73 172.30 189.74 200.16 173.46 10.32%
EPS 11.98 22.00 19.45 14.03 4.88 4.15 0.02 190.05%
DPS 1.76 1.72 2.44 1.63 0.00 0.00 0.00 -
NAPS 1.0639 0.9625 0.6574 0.4803 0.3774 0.3336 0.3221 22.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.73 2.66 3.38 1.64 1.14 0.895 0.79 -
P/RPS 0.77 0.74 0.58 0.39 0.24 0.18 0.21 24.15%
P/EPS 20.10 10.39 7.07 4.76 9.51 8.78 1,975.00 -53.41%
EY 4.97 9.62 14.13 21.02 10.52 11.38 0.05 115.07%
DY 0.73 0.75 1.78 2.44 0.00 0.00 0.00 -
P/NAPS 2.26 2.38 2.09 1.39 1.23 1.09 1.13 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 -
Price 2.83 3.77 3.53 2.06 1.60 0.905 0.77 -
P/RPS 0.80 1.05 0.60 0.49 0.34 0.18 0.20 25.96%
P/EPS 20.84 14.73 7.39 5.98 13.35 8.88 1,925.00 -52.93%
EY 4.80 6.79 13.53 16.73 7.49 11.26 0.05 113.83%
DY 0.71 0.53 1.70 1.94 0.00 0.00 0.00 -
P/NAPS 2.35 3.37 2.19 1.75 1.73 1.11 1.10 13.47%

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