[GCB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.89%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,302,526 1,753,304 1,322,265 1,354,209 1,320,482 1,115,061 566,452 26.31%
PBT 30,710 -6,753 25,886 158,762 143,800 105,812 15,145 12.49%
Tax -1,364 -3,004 -8,717 -33,060 -21,470 -29,644 -4,210 -17.11%
NP 29,346 -9,757 17,169 125,702 122,329 76,168 10,934 17.87%
-
NP to SH 29,058 -10,808 16,161 125,357 120,630 76,144 10,126 19.19%
-
Tax Rate 4.44% - 33.67% 20.82% 14.93% 28.02% 27.80% -
Total Cost 2,273,180 1,763,061 1,305,096 1,228,506 1,198,153 1,038,893 555,517 26.45%
-
Net Worth 381,442 321,236 337,717 331,682 249,405 145,409 103,613 24.24%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 9,544 57,153 42,415 14,812 4,002 -
Div Payout % - - 59.06% 45.59% 35.16% 19.45% 39.52% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 381,442 321,236 337,717 331,682 249,405 145,409 103,613 24.24%
NOSH 475,851 476,823 477,204 476,281 318,118 239,949 240,123 12.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.27% -0.56% 1.30% 9.28% 9.26% 6.83% 1.93% -
ROE 7.62% -3.36% 4.79% 37.79% 48.37% 52.37% 9.77% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 483.88 367.71 277.09 284.33 415.09 464.71 235.90 12.71%
EPS 6.11 -2.27 3.39 26.32 37.92 31.73 4.21 6.40%
DPS 0.00 0.00 2.00 12.00 13.33 6.17 1.67 -
NAPS 0.8016 0.6737 0.7077 0.6964 0.784 0.606 0.4315 10.86%
Adjusted Per Share Value based on latest NOSH - 475,920
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 196.16 149.37 112.65 115.37 112.49 94.99 48.26 26.31%
EPS 2.48 -0.92 1.38 10.68 10.28 6.49 0.86 19.29%
DPS 0.00 0.00 0.81 4.87 3.61 1.26 0.34 -
NAPS 0.325 0.2737 0.2877 0.2826 0.2125 0.1239 0.0883 24.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.845 1.20 1.66 2.06 1.37 0.77 0.26 -
P/RPS 0.17 0.33 0.60 0.72 0.33 0.17 0.11 7.52%
P/EPS 13.84 -52.94 49.02 7.83 3.61 2.43 6.17 14.40%
EY 7.23 -1.89 2.04 12.78 27.68 41.21 16.22 -12.59%
DY 0.00 0.00 1.20 5.83 9.73 8.02 6.41 -
P/NAPS 1.05 1.78 2.35 2.96 1.75 1.27 0.60 9.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 -
Price 0.85 1.04 1.51 1.94 1.67 0.90 0.30 -
P/RPS 0.18 0.28 0.54 0.68 0.40 0.19 0.13 5.57%
P/EPS 13.92 -45.88 44.59 7.37 4.40 2.84 7.11 11.84%
EY 7.18 -2.18 2.24 13.57 22.71 35.26 14.06 -10.59%
DY 0.00 0.00 1.32 6.19 7.98 6.86 5.56 -
P/NAPS 1.06 1.54 2.13 2.79 2.13 1.49 0.70 7.15%

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