[GCB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -91.09%
YoY- -94.3%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,417,360 1,160,000 1,075,808 566,560 614,288 422,176 364,452 25.37%
PBT 170,732 135,164 108,800 2,544 12,684 22,148 17,920 45.55%
Tax -44,996 -14,636 -29,456 -1,540 -1,984 -2,620 -2,240 64.79%
NP 125,736 120,528 79,344 1,004 10,700 19,528 15,680 41.43%
-
NP to SH 125,212 120,336 78,900 604 10,596 20,012 15,680 41.33%
-
Tax Rate 26.35% 10.83% 27.07% 60.53% 15.64% 11.83% 12.50% -
Total Cost 1,291,624 1,039,472 996,464 565,556 603,588 402,648 348,772 24.35%
-
Net Worth 289,695 199,848 116,958 0 97,964 93,469 83,365 23.04%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 31,747 38,242 11,998 4,864 - - - -
Div Payout % 25.35% 31.78% 15.21% 805.30% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 289,695 199,848 116,958 0 97,964 93,469 83,365 23.04%
NOSH 317,474 318,686 239,963 243,200 240,818 240,528 237,575 4.94%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.87% 10.39% 7.38% 0.18% 1.74% 4.63% 4.30% -
ROE 43.22% 60.21% 67.46% 0.00% 10.82% 21.41% 18.81% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 446.45 363.99 448.32 232.96 255.08 175.52 153.40 19.46%
EPS 39.44 37.76 32.88 0.24 4.40 8.32 6.60 34.67%
DPS 10.00 12.00 5.00 2.00 0.00 0.00 0.00 -
NAPS 0.9125 0.6271 0.4874 0.00 0.4068 0.3886 0.3509 17.24%
Adjusted Per Share Value based on latest NOSH - 243,200
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 120.75 98.82 91.65 48.27 52.33 35.97 31.05 25.37%
EPS 10.67 10.25 6.72 0.05 0.90 1.70 1.34 41.26%
DPS 2.70 3.26 1.02 0.41 0.00 0.00 0.00 -
NAPS 0.2468 0.1703 0.0996 0.00 0.0835 0.0796 0.071 23.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.78 1.56 0.30 0.30 0.30 0.40 0.31 -
P/RPS 0.40 0.43 0.07 0.13 0.12 0.23 0.20 12.23%
P/EPS 4.51 4.13 0.91 120.79 6.82 4.81 4.70 -0.68%
EY 22.16 24.21 109.60 0.83 14.67 20.80 21.29 0.66%
DY 5.62 7.69 16.67 6.67 0.00 0.00 0.00 -
P/NAPS 1.95 2.49 0.62 0.00 0.74 1.03 0.88 14.16%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 16/05/11 27/05/10 28/05/09 28/05/08 18/05/07 23/05/06 -
Price 1.83 2.05 0.37 0.30 0.27 0.38 0.30 -
P/RPS 0.41 0.56 0.08 0.13 0.11 0.22 0.20 12.69%
P/EPS 4.64 5.43 1.13 120.79 6.14 4.57 4.55 0.32%
EY 21.55 18.42 88.86 0.83 16.30 21.89 22.00 -0.34%
DY 5.46 5.85 13.51 6.67 0.00 0.00 0.00 -
P/NAPS 2.01 3.27 0.76 0.00 0.66 0.98 0.85 15.40%

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