[GCB] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.2%
YoY- -40.0%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,320,482 1,115,061 566,452 725,365 421,886 361,642 414,265 21.30%
PBT 143,800 105,812 15,145 12,908 19,429 19,589 20,932 37.85%
Tax -21,470 -29,644 -4,210 -3,029 -3,049 -2,501 -2,294 45.14%
NP 122,329 76,168 10,934 9,878 16,380 17,088 18,637 36.81%
-
NP to SH 120,630 76,144 10,126 9,732 16,221 16,874 18,637 36.49%
-
Tax Rate 14.93% 28.02% 27.80% 23.47% 15.69% 12.77% 10.96% -
Total Cost 1,198,153 1,038,893 555,517 715,486 405,506 344,554 395,628 20.27%
-
Net Worth 249,405 145,409 103,613 100,865 94,976 85,782 73,368 22.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 42,415 14,812 4,002 1,600 3,199 6,404 3,721 49.99%
Div Payout % 35.16% 19.45% 39.52% 16.45% 19.72% 37.95% 19.97% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 249,405 145,409 103,613 100,865 94,976 85,782 73,368 22.61%
NOSH 318,118 239,949 240,123 240,098 239,960 240,151 214,715 6.76%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.26% 6.83% 1.93% 1.36% 3.88% 4.73% 4.50% -
ROE 48.37% 52.37% 9.77% 9.65% 17.08% 19.67% 25.40% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 415.09 464.71 235.90 302.11 175.82 150.59 192.94 13.61%
EPS 37.92 31.73 4.21 4.05 6.76 7.03 8.68 27.84%
DPS 13.33 6.17 1.67 0.67 1.33 2.67 1.73 40.51%
NAPS 0.784 0.606 0.4315 0.4201 0.3958 0.3572 0.3417 14.83%
Adjusted Per Share Value based on latest NOSH - 238,450
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 112.39 94.91 48.21 61.74 35.91 30.78 35.26 21.30%
EPS 10.27 6.48 0.86 0.83 1.38 1.44 1.59 36.44%
DPS 3.61 1.26 0.34 0.14 0.27 0.55 0.32 49.73%
NAPS 0.2123 0.1238 0.0882 0.0858 0.0808 0.073 0.0624 22.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.37 0.77 0.26 0.30 0.41 0.29 0.31 -
P/RPS 0.33 0.17 0.11 0.10 0.23 0.19 0.16 12.81%
P/EPS 3.61 2.43 6.17 7.40 6.07 4.13 3.57 0.18%
EY 27.68 41.21 16.22 13.51 16.49 24.23 28.00 -0.19%
DY 9.73 8.02 6.41 2.22 3.25 9.20 5.59 9.67%
P/NAPS 1.75 1.27 0.60 0.71 1.04 0.81 0.91 11.50%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 22/11/05 -
Price 1.67 0.90 0.30 0.31 0.42 0.33 0.32 -
P/RPS 0.40 0.19 0.13 0.10 0.24 0.22 0.17 15.32%
P/EPS 4.40 2.84 7.11 7.65 6.21 4.70 3.69 2.97%
EY 22.71 35.26 14.06 13.08 16.10 21.29 27.13 -2.91%
DY 7.98 6.86 5.56 2.15 3.17 8.08 5.42 6.65%
P/NAPS 2.13 1.49 0.70 0.74 1.06 0.92 0.94 14.59%

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