[GCB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 456.14%
YoY- 12962.91%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,457,132 1,417,360 1,160,000 1,075,808 566,560 614,288 422,176 22.90%
PBT 90,880 170,732 135,164 108,800 2,544 12,684 22,148 26.50%
Tax -23,420 -44,996 -14,636 -29,456 -1,540 -1,984 -2,620 44.01%
NP 67,460 125,736 120,528 79,344 1,004 10,700 19,528 22.92%
-
NP to SH 66,156 125,212 120,336 78,900 604 10,596 20,012 22.03%
-
Tax Rate 25.77% 26.35% 10.83% 27.07% 60.53% 15.64% 11.83% -
Total Cost 1,389,672 1,291,624 1,039,472 996,464 565,556 603,588 402,648 22.90%
-
Net Worth 351,465 289,695 199,848 116,958 0 97,964 93,469 24.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 28,597 31,747 38,242 11,998 4,864 - - -
Div Payout % 43.23% 25.35% 31.78% 15.21% 805.30% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 351,465 289,695 199,848 116,958 0 97,964 93,469 24.67%
NOSH 476,628 317,474 318,686 239,963 243,200 240,818 240,528 12.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.63% 8.87% 10.39% 7.38% 0.18% 1.74% 4.63% -
ROE 18.82% 43.22% 60.21% 67.46% 0.00% 10.82% 21.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 305.72 446.45 363.99 448.32 232.96 255.08 175.52 9.68%
EPS 13.88 39.44 37.76 32.88 0.24 4.40 8.32 8.89%
DPS 6.00 10.00 12.00 5.00 2.00 0.00 0.00 -
NAPS 0.7374 0.9125 0.6271 0.4874 0.00 0.4068 0.3886 11.25%
Adjusted Per Share Value based on latest NOSH - 239,963
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.02 120.64 98.73 91.56 48.22 52.28 35.93 22.91%
EPS 5.63 10.66 10.24 6.72 0.05 0.90 1.70 22.06%
DPS 2.43 2.70 3.25 1.02 0.41 0.00 0.00 -
NAPS 0.2991 0.2466 0.1701 0.0995 0.00 0.0834 0.0796 24.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.78 1.78 1.56 0.30 0.30 0.30 0.40 -
P/RPS 0.58 0.40 0.43 0.07 0.13 0.12 0.23 16.65%
P/EPS 12.82 4.51 4.13 0.91 120.79 6.82 4.81 17.73%
EY 7.80 22.16 24.21 109.60 0.83 14.67 20.80 -15.06%
DY 3.37 5.62 7.69 16.67 6.67 0.00 0.00 -
P/NAPS 2.41 1.95 2.49 0.62 0.00 0.74 1.03 15.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 23/05/12 16/05/11 27/05/10 28/05/09 28/05/08 18/05/07 -
Price 1.83 1.83 2.05 0.37 0.30 0.27 0.38 -
P/RPS 0.60 0.41 0.56 0.08 0.13 0.11 0.22 18.18%
P/EPS 13.18 4.64 5.43 1.13 120.79 6.14 4.57 19.28%
EY 7.58 21.55 18.42 88.86 0.83 16.30 21.89 -16.18%
DY 3.28 5.46 5.85 13.51 6.67 0.00 0.00 -
P/NAPS 2.48 2.01 3.27 0.76 0.00 0.66 0.98 16.71%

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