[GCB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.98%
YoY- 651.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,322,265 1,354,209 1,320,482 1,115,061 566,452 725,365 421,886 20.95%
PBT 25,886 158,762 143,800 105,812 15,145 12,908 19,429 4.89%
Tax -8,717 -33,060 -21,470 -29,644 -4,210 -3,029 -3,049 19.11%
NP 17,169 125,702 122,329 76,168 10,934 9,878 16,380 0.78%
-
NP to SH 16,161 125,357 120,630 76,144 10,126 9,732 16,221 -0.06%
-
Tax Rate 33.67% 20.82% 14.93% 28.02% 27.80% 23.47% 15.69% -
Total Cost 1,305,096 1,228,506 1,198,153 1,038,893 555,517 715,486 405,506 21.48%
-
Net Worth 337,717 331,682 249,405 145,409 103,613 100,865 94,976 23.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 9,544 57,153 42,415 14,812 4,002 1,600 3,199 19.96%
Div Payout % 59.06% 45.59% 35.16% 19.45% 39.52% 16.45% 19.72% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 337,717 331,682 249,405 145,409 103,613 100,865 94,976 23.52%
NOSH 477,204 476,281 318,118 239,949 240,123 240,098 239,960 12.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.30% 9.28% 9.26% 6.83% 1.93% 1.36% 3.88% -
ROE 4.79% 37.79% 48.37% 52.37% 9.77% 9.65% 17.08% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 277.09 284.33 415.09 464.71 235.90 302.11 175.82 7.86%
EPS 3.39 26.32 37.92 31.73 4.21 4.05 6.76 -10.85%
DPS 2.00 12.00 13.33 6.17 1.67 0.67 1.33 7.02%
NAPS 0.7077 0.6964 0.784 0.606 0.4315 0.4201 0.3958 10.15%
Adjusted Per Share Value based on latest NOSH - 240,147
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 112.54 115.26 112.39 94.91 48.21 61.74 35.91 20.95%
EPS 1.38 10.67 10.27 6.48 0.86 0.83 1.38 0.00%
DPS 0.81 4.86 3.61 1.26 0.34 0.14 0.27 20.07%
NAPS 0.2874 0.2823 0.2123 0.1238 0.0882 0.0858 0.0808 23.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.66 2.06 1.37 0.77 0.26 0.30 0.41 -
P/RPS 0.60 0.72 0.33 0.17 0.11 0.10 0.23 17.31%
P/EPS 49.02 7.83 3.61 2.43 6.17 7.40 6.07 41.59%
EY 2.04 12.78 27.68 41.21 16.22 13.51 16.49 -29.38%
DY 1.20 5.83 9.73 8.02 6.41 2.22 3.25 -15.28%
P/NAPS 2.35 2.96 1.75 1.27 0.60 0.71 1.04 14.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 -
Price 1.51 1.94 1.67 0.90 0.30 0.31 0.42 -
P/RPS 0.54 0.68 0.40 0.19 0.13 0.10 0.24 14.45%
P/EPS 44.59 7.37 4.40 2.84 7.11 7.65 6.21 38.85%
EY 2.24 13.57 22.71 35.26 14.06 13.08 16.10 -27.99%
DY 1.32 6.19 7.98 6.86 5.56 2.15 3.17 -13.57%
P/NAPS 2.13 2.79 2.13 1.49 0.70 0.74 1.06 12.32%

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