[GCB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.2%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,380,669 1,818,871 1,362,713 1,441,476 1,381,816 1,160,058 642,650 24.37%
PBT 36,372 -18,481 7,871 153,236 150,079 111,449 20,426 10.08%
Tax -13,996 1,189 -3,544 -33,510 -22,584 -10,066 -5,577 16.56%
NP 22,376 -17,292 4,327 119,726 127,495 101,383 14,849 7.06%
-
NP to SH 22,757 -17,558 3,415 118,841 125,895 101,148 14,187 8.19%
-
Tax Rate 38.48% - 45.03% 21.87% 15.05% 9.03% 27.30% -
Total Cost 2,358,293 1,836,163 1,358,386 1,321,750 1,254,321 1,058,675 627,801 24.66%
-
Net Worth 376,154 320,793 329,527 347,282 265,429 179,580 105,214 23.64%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 14,321 59,539 44,519 23,713 6,601 -
Div Payout % - - 419.36% 50.10% 35.36% 23.44% 46.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 376,154 320,793 329,527 347,282 265,429 179,580 105,214 23.64%
NOSH 475,903 476,875 477,368 476,316 317,993 240,016 240,050 12.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.94% -0.95% 0.32% 8.31% 9.23% 8.74% 2.31% -
ROE 6.05% -5.47% 1.04% 34.22% 47.43% 56.32% 13.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 500.24 381.41 285.46 302.63 434.54 483.32 267.71 10.97%
EPS 4.78 -3.69 0.72 24.95 26.41 31.63 5.91 -3.47%
DPS 0.00 0.00 3.00 12.50 14.00 9.88 2.75 -
NAPS 0.7904 0.6727 0.6903 0.7291 0.8347 0.7482 0.4383 10.32%
Adjusted Per Share Value based on latest NOSH - 476,449
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 202.81 154.95 116.09 122.80 117.72 98.83 54.75 24.37%
EPS 1.94 -1.50 0.29 10.12 10.73 8.62 1.21 8.18%
DPS 0.00 0.00 1.22 5.07 3.79 2.02 0.56 -
NAPS 0.3205 0.2733 0.2807 0.2959 0.2261 0.153 0.0896 23.65%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.35 1.02 1.37 1.64 1.37 1.12 0.30 -
P/RPS 0.27 0.27 0.48 0.54 0.32 0.23 0.11 16.13%
P/EPS 28.23 -27.70 191.51 6.57 3.46 2.66 5.08 33.07%
EY 3.54 -3.61 0.52 15.21 28.90 37.63 19.70 -24.87%
DY 0.00 0.00 2.19 7.62 10.22 8.82 9.17 -
P/NAPS 1.71 1.52 1.98 2.25 1.64 1.50 0.68 16.60%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 31/01/11 24/02/10 -
Price 1.17 0.95 1.50 1.72 1.65 1.47 0.29 -
P/RPS 0.23 0.25 0.53 0.57 0.38 0.30 0.11 13.07%
P/EPS 24.47 -25.80 209.68 6.89 4.17 3.49 4.91 30.67%
EY 4.09 -3.88 0.48 14.51 23.99 28.67 20.38 -23.47%
DY 0.00 0.00 2.00 7.27 8.48 6.72 9.48 -
P/NAPS 1.48 1.41 2.17 2.36 1.98 1.96 0.66 14.40%

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