[GCB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -78.87%
YoY- -97.13%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,315,866 2,380,669 1,818,871 1,362,713 1,441,476 1,381,816 1,160,058 12.20%
PBT 52,208 36,372 -18,481 7,871 153,236 150,079 111,449 -11.86%
Tax -9,447 -13,996 1,189 -3,544 -33,510 -22,584 -10,066 -1.05%
NP 42,761 22,376 -17,292 4,327 119,726 127,495 101,383 -13.38%
-
NP to SH 42,575 22,757 -17,558 3,415 118,841 125,895 101,148 -13.41%
-
Tax Rate 18.09% 38.48% - 45.03% 21.87% 15.05% 9.03% -
Total Cost 2,273,105 2,358,293 1,836,163 1,358,386 1,321,750 1,254,321 1,058,675 13.56%
-
Net Worth 424,391 376,154 320,793 329,527 347,282 265,429 179,580 15.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,168 - - 14,321 59,539 44,519 23,713 -18.06%
Div Payout % 16.84% - - 419.36% 50.10% 35.36% 23.44% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 424,391 376,154 320,793 329,527 347,282 265,429 179,580 15.39%
NOSH 480,158 475,903 476,875 477,368 476,316 317,993 240,016 12.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.85% 0.94% -0.95% 0.32% 8.31% 9.23% 8.74% -
ROE 10.03% 6.05% -5.47% 1.04% 34.22% 47.43% 56.32% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 484.57 500.24 381.41 285.46 302.63 434.54 483.32 0.04%
EPS 8.91 4.78 -3.69 0.72 24.95 26.41 31.63 -19.01%
DPS 1.50 0.00 0.00 3.00 12.50 14.00 9.88 -26.93%
NAPS 0.888 0.7904 0.6727 0.6903 0.7291 0.8347 0.7482 2.89%
Adjusted Per Share Value based on latest NOSH - 477,134
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 197.29 202.81 154.95 116.09 122.80 117.72 98.83 12.19%
EPS 3.63 1.94 -1.50 0.29 10.12 10.73 8.62 -13.41%
DPS 0.61 0.00 0.00 1.22 5.07 3.79 2.02 -18.07%
NAPS 0.3615 0.3205 0.2733 0.2807 0.2959 0.2261 0.153 15.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.08 1.35 1.02 1.37 1.64 1.37 1.12 -
P/RPS 0.22 0.27 0.27 0.48 0.54 0.32 0.23 -0.73%
P/EPS 12.12 28.23 -27.70 191.51 6.57 3.46 2.66 28.72%
EY 8.25 3.54 -3.61 0.52 15.21 28.90 37.63 -22.32%
DY 1.39 0.00 0.00 2.19 7.62 10.22 8.82 -26.48%
P/NAPS 1.22 1.71 1.52 1.98 2.25 1.64 1.50 -3.38%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 31/01/11 -
Price 1.07 1.17 0.95 1.50 1.72 1.65 1.47 -
P/RPS 0.22 0.23 0.25 0.53 0.57 0.38 0.30 -5.03%
P/EPS 12.01 24.47 -25.80 209.68 6.89 4.17 3.49 22.84%
EY 8.33 4.09 -3.88 0.48 14.51 23.99 28.67 -18.60%
DY 1.40 0.00 0.00 2.00 7.27 8.48 6.72 -22.98%
P/NAPS 1.20 1.48 1.41 2.17 2.36 1.98 1.96 -7.84%

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