[GCB] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 518.8%
YoY- -68.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,525,256 2,365,564 1,766,000 1,918,480 1,457,132 1,417,360 1,160,000 13.82%
PBT 27,068 63,668 -3,260 25,756 90,880 170,732 135,164 -23.49%
Tax -4,056 -7,660 -3,540 -4,000 -23,420 -44,996 -14,636 -19.23%
NP 23,012 56,008 -6,800 21,756 67,460 125,736 120,528 -24.09%
-
NP to SH 23,012 54,772 -7,420 21,132 66,156 125,212 120,336 -24.07%
-
Tax Rate 14.98% 12.03% - 15.53% 25.77% 26.35% 10.83% -
Total Cost 2,502,244 2,309,556 1,772,800 1,896,724 1,389,672 1,291,624 1,039,472 15.75%
-
Net Worth 426,857 376,151 325,433 333,400 351,465 289,695 199,848 13.46%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 28,597 31,747 38,242 -
Div Payout % - - - - 43.23% 25.35% 31.78% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 426,857 376,151 325,433 333,400 351,465 289,695 199,848 13.46%
NOSH 480,158 480,158 475,641 475,945 476,628 317,474 318,686 7.06%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.91% 2.37% -0.39% 1.13% 4.63% 8.87% 10.39% -
ROE 5.39% 14.56% -2.28% 6.34% 18.82% 43.22% 60.21% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 528.59 495.81 371.29 403.09 305.72 446.45 363.99 6.40%
EPS 4.80 11.48 -1.56 4.44 13.88 39.44 37.76 -29.06%
DPS 0.00 0.00 0.00 0.00 6.00 10.00 12.00 -
NAPS 0.8935 0.7884 0.6842 0.7005 0.7374 0.9125 0.6271 6.07%
Adjusted Per Share Value based on latest NOSH - 475,945
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 215.13 201.53 150.45 163.44 124.14 120.75 98.82 13.83%
EPS 1.96 4.67 -0.63 1.80 5.64 10.67 10.25 -24.07%
DPS 0.00 0.00 0.00 0.00 2.44 2.70 3.26 -
NAPS 0.3636 0.3205 0.2772 0.284 0.2994 0.2468 0.1703 13.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.93 1.02 0.87 1.36 1.78 1.78 1.56 -
P/RPS 0.18 0.21 0.23 0.34 0.58 0.40 0.43 -13.49%
P/EPS 19.31 8.89 -55.77 30.63 12.82 4.51 4.13 29.28%
EY 5.18 11.25 -1.79 3.26 7.80 22.16 24.21 -22.64%
DY 0.00 0.00 0.00 0.00 3.37 5.62 7.69 -
P/NAPS 1.04 1.29 1.27 1.94 2.41 1.95 2.49 -13.53%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 -
Price 1.01 1.03 0.84 1.40 1.83 1.83 2.05 -
P/RPS 0.19 0.21 0.23 0.35 0.60 0.41 0.56 -16.47%
P/EPS 20.97 8.97 -53.85 31.53 13.18 4.64 5.43 25.23%
EY 4.77 11.15 -1.86 3.17 7.58 21.55 18.42 -20.14%
DY 0.00 0.00 0.00 0.00 3.28 5.46 5.85 -
P/NAPS 1.13 1.31 1.23 2.00 2.48 2.01 3.27 -16.21%

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