[GCB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.02%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 4,384,708 3,779,268 3,548,994 2,860,990 2,146,738 2,208,634 2,363,052 10.84%
PBT 209,916 168,710 284,605 274,936 205,616 93,586 62,586 22.33%
Tax -38,402 -29,057 -50,045 -42,044 -37,305 -15,810 -9,220 26.83%
NP 171,513 139,653 234,560 232,892 168,310 77,776 53,366 21.46%
-
NP to SH 171,513 139,653 234,560 232,892 168,310 77,776 53,118 21.56%
-
Tax Rate 18.29% 17.22% 17.58% 15.29% 18.14% 16.89% 14.73% -
Total Cost 4,213,194 3,639,614 3,314,434 2,628,098 1,978,428 2,130,858 2,309,685 10.53%
-
Net Worth 1,532,759 1,299,952 1,161,709 823,879 602,106 468,455 412,237 24.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 49,652 27,650 33,802 25,482 12,742 15,930 9,558 31.58%
Div Payout % 28.95% 19.80% 14.41% 10.94% 7.57% 20.48% 17.99% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,532,759 1,299,952 1,161,709 823,879 602,106 468,455 412,237 24.45%
NOSH 1,123,098 1,051,491 1,032,116 480,158 480,158 480,158 480,158 15.20%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.91% 3.70% 6.61% 8.14% 7.84% 3.52% 2.26% -
ROE 11.19% 10.74% 20.19% 28.27% 27.95% 16.60% 12.89% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 412.11 364.48 349.98 598.78 449.24 462.14 494.46 -2.98%
EPS 16.12 13.47 23.13 48.75 35.23 16.28 11.12 6.38%
DPS 4.67 2.67 3.33 5.33 2.67 3.33 2.00 15.17%
NAPS 1.4406 1.2537 1.1456 1.7243 1.26 0.9802 0.8626 8.91%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 373.19 321.66 302.06 243.51 182.71 187.98 201.13 10.84%
EPS 14.60 11.89 19.96 19.82 14.33 6.62 4.52 21.57%
DPS 4.23 2.35 2.88 2.17 1.08 1.36 0.81 31.70%
NAPS 1.3046 1.1064 0.9888 0.7012 0.5125 0.3987 0.3509 24.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.19 2.96 3.30 3.98 2.42 1.64 1.02 -
P/RPS 0.53 0.81 0.94 0.66 0.54 0.35 0.21 16.67%
P/EPS 13.59 21.98 14.27 8.17 6.87 10.08 9.18 6.75%
EY 7.36 4.55 7.01 12.25 14.55 9.92 10.90 -6.33%
DY 2.13 0.90 1.01 1.34 1.10 2.03 1.96 1.39%
P/NAPS 1.52 2.36 2.88 2.31 1.92 1.67 1.18 4.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 22/11/21 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 -
Price 2.15 2.76 3.11 2.51 2.80 2.07 1.16 -
P/RPS 0.52 0.76 0.89 0.42 0.62 0.45 0.23 14.55%
P/EPS 13.34 20.49 13.45 5.15 7.95 12.72 10.44 4.16%
EY 7.50 4.88 7.44 19.42 12.58 7.86 9.58 -3.99%
DY 2.17 0.97 1.07 2.12 0.95 1.61 1.72 3.94%
P/NAPS 1.49 2.20 2.71 1.46 2.22 2.11 1.34 1.78%

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