[GCB] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -19.85%
YoY- 87.09%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,942,145 2,261,346 2,150,306 2,315,866 2,380,669 1,818,871 1,362,713 13.68%
PBT 268,006 209,463 112,020 52,208 36,372 -18,481 7,871 79.98%
Tax -48,609 -20,209 -22,862 -9,447 -13,996 1,189 -3,544 54.68%
NP 219,397 189,254 89,158 42,761 22,376 -17,292 4,327 92.32%
-
NP to SH 219,397 189,254 89,158 42,575 22,757 -17,558 3,415 100.06%
-
Tax Rate 18.14% 9.65% 20.41% 18.09% 38.48% - 45.03% -
Total Cost 2,722,748 2,072,092 2,061,148 2,273,105 2,358,293 1,836,163 1,358,386 12.28%
-
Net Worth 521,852 666,856 476,579 424,391 376,154 320,793 329,527 7.95%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 27,661 19,114 11,947 7,168 - - 14,321 11.59%
Div Payout % 12.61% 10.10% 13.40% 16.84% - - 419.36% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 521,852 666,856 476,579 424,391 376,154 320,793 329,527 7.95%
NOSH 1,008,337 480,158 480,158 480,158 475,903 476,875 477,368 13.26%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 7.46% 8.37% 4.15% 1.85% 0.94% -0.95% 0.32% -
ROE 42.04% 28.38% 18.71% 10.03% 6.05% -5.47% 1.04% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 531.82 473.22 449.93 484.57 500.24 381.41 285.46 10.92%
EPS 39.66 39.60 18.66 8.91 4.78 -3.69 0.72 95.00%
DPS 5.00 4.00 2.50 1.50 0.00 0.00 3.00 8.88%
NAPS 0.9433 1.3955 0.9972 0.888 0.7904 0.6727 0.6903 5.33%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 250.65 192.65 183.19 197.29 202.81 154.95 116.09 13.68%
EPS 18.69 16.12 7.60 3.63 1.94 -1.50 0.29 100.16%
DPS 2.36 1.63 1.02 0.61 0.00 0.00 1.22 11.61%
NAPS 0.4446 0.5681 0.406 0.3615 0.3205 0.2733 0.2807 7.96%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.08 2.75 2.13 1.08 1.35 1.02 1.37 -
P/RPS 0.58 0.58 0.47 0.22 0.27 0.27 0.48 3.20%
P/EPS 7.77 6.94 11.42 12.12 28.23 -27.70 191.51 -41.36%
EY 12.88 14.40 8.76 8.25 3.54 -3.61 0.52 70.69%
DY 1.62 1.45 1.17 1.39 0.00 0.00 2.19 -4.89%
P/NAPS 3.27 1.97 2.14 1.22 1.71 1.52 1.98 8.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 18/02/19 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 -
Price 2.99 3.50 1.99 1.07 1.17 0.95 1.50 -
P/RPS 0.56 0.74 0.44 0.22 0.23 0.25 0.53 0.92%
P/EPS 7.54 8.84 10.67 12.01 24.47 -25.80 209.68 -42.53%
EY 13.26 11.32 9.37 8.33 4.09 -3.88 0.48 73.82%
DY 1.67 1.14 1.26 1.40 0.00 0.00 2.00 -2.95%
P/NAPS 3.17 2.51 2.00 1.20 1.48 1.41 2.17 6.51%

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