[GCB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 35.8%
YoY- 46.42%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 3,548,994 2,860,990 2,146,738 2,208,634 2,363,052 2,302,526 1,753,304 12.45%
PBT 284,605 274,936 205,616 93,586 62,586 30,710 -6,753 -
Tax -50,045 -42,044 -37,305 -15,810 -9,220 -1,364 -3,004 59.74%
NP 234,560 232,892 168,310 77,776 53,366 29,346 -9,757 -
-
NP to SH 234,560 232,892 168,310 77,776 53,118 29,058 -10,808 -
-
Tax Rate 17.58% 15.29% 18.14% 16.89% 14.73% 4.44% - -
Total Cost 3,314,434 2,628,098 1,978,428 2,130,858 2,309,685 2,273,180 1,763,061 11.08%
-
Net Worth 1,161,709 823,879 602,106 468,455 412,237 381,442 321,236 23.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 33,802 25,482 12,742 15,930 9,558 - - -
Div Payout % 14.41% 10.94% 7.57% 20.48% 17.99% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,161,709 823,879 602,106 468,455 412,237 381,442 321,236 23.86%
NOSH 1,032,116 480,158 480,158 480,158 480,158 475,851 476,823 13.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.61% 8.14% 7.84% 3.52% 2.26% 1.27% -0.56% -
ROE 20.19% 28.27% 27.95% 16.60% 12.89% 7.62% -3.36% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 349.98 598.78 449.24 462.14 494.46 483.88 367.71 -0.81%
EPS 23.13 48.75 35.23 16.28 11.12 6.11 -2.27 -
DPS 3.33 5.33 2.67 3.33 2.00 0.00 0.00 -
NAPS 1.1456 1.7243 1.26 0.9802 0.8626 0.8016 0.6737 9.24%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 302.06 243.51 182.71 187.98 201.13 195.97 149.23 12.45%
EPS 19.96 19.82 14.33 6.62 4.52 2.47 -0.92 -
DPS 2.88 2.17 1.08 1.36 0.81 0.00 0.00 -
NAPS 0.9888 0.7012 0.5125 0.3987 0.3509 0.3247 0.2734 23.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.30 3.98 2.42 1.64 1.02 0.845 1.20 -
P/RPS 0.94 0.66 0.54 0.35 0.21 0.17 0.33 19.04%
P/EPS 14.27 8.17 6.87 10.08 9.18 13.84 -52.94 -
EY 7.01 12.25 14.55 9.92 10.90 7.23 -1.89 -
DY 1.01 1.34 1.10 2.03 1.96 0.00 0.00 -
P/NAPS 2.88 2.31 1.92 1.67 1.18 1.05 1.78 8.34%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 24/11/15 26/11/14 -
Price 3.11 2.51 2.80 2.07 1.16 0.85 1.04 -
P/RPS 0.89 0.42 0.62 0.45 0.23 0.18 0.28 21.23%
P/EPS 13.45 5.15 7.95 12.72 10.44 13.92 -45.88 -
EY 7.44 19.42 12.58 7.86 9.58 7.18 -2.18 -
DY 1.07 2.12 0.95 1.61 1.72 0.00 0.00 -
P/NAPS 2.71 1.46 2.22 2.11 1.34 1.06 1.54 9.86%

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