[GCB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 76.46%
YoY- 583.68%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,840,484 3,637,528 2,592,296 2,078,756 2,525,256 2,365,564 1,766,000 13.81%
PBT 163,784 333,640 255,372 186,704 27,068 63,668 -3,260 -
Tax -28,200 -44,980 -42,812 -29,376 -4,056 -7,660 -3,540 41.27%
NP 135,584 288,660 212,560 157,328 23,012 56,008 -6,800 -
-
NP to SH 135,584 288,660 212,560 157,328 23,012 54,772 -7,420 -
-
Tax Rate 17.22% 13.48% 16.76% 15.73% 14.98% 12.03% - -
Total Cost 3,704,900 3,348,868 2,379,736 1,921,428 2,502,244 2,309,556 1,772,800 13.05%
-
Net Worth 1,222,410 1,048,862 706,195 508,626 426,857 376,151 325,433 24.65%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 41,374 40,337 28,668 - - - - -
Div Payout % 30.52% 13.97% 13.49% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,222,410 1,048,862 706,195 508,626 426,857 376,151 325,433 24.65%
NOSH 1,035,161 1,009,078 480,158 480,158 480,158 480,158 475,641 13.82%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.53% 7.94% 8.20% 7.57% 0.91% 2.37% -0.39% -
ROE 11.09% 27.52% 30.10% 30.93% 5.39% 14.56% -2.28% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 371.29 360.71 542.54 434.98 528.59 495.81 371.29 0.00%
EPS 13.12 28.64 44.48 32.92 4.80 11.48 -1.56 -
DPS 4.00 4.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 1.0401 1.478 1.0643 0.8935 0.7884 0.6842 9.52%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 326.87 309.60 220.64 176.93 214.93 201.34 150.31 13.80%
EPS 11.54 24.57 18.09 13.39 1.96 4.66 -0.63 -
DPS 3.52 3.43 2.44 0.00 0.00 0.00 0.00 -
NAPS 1.0404 0.8927 0.6011 0.4329 0.3633 0.3202 0.277 24.65%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.14 2.00 3.55 1.38 0.93 1.02 0.87 -
P/RPS 0.85 0.55 0.65 0.32 0.18 0.21 0.23 24.31%
P/EPS 23.95 6.99 7.98 4.19 19.31 8.89 -55.77 -
EY 4.17 14.31 12.53 23.86 5.18 11.25 -1.79 -
DY 1.27 2.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.92 2.40 1.30 1.04 1.29 1.27 13.10%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 30/05/16 22/05/15 -
Price 2.80 3.00 4.04 1.77 1.01 1.03 0.84 -
P/RPS 0.75 0.83 0.74 0.41 0.19 0.21 0.23 21.75%
P/EPS 21.36 10.48 9.08 5.38 20.97 8.97 -53.85 -
EY 4.68 9.54 11.01 18.60 4.77 11.15 -1.86 -
DY 1.43 1.33 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.88 2.73 1.66 1.13 1.31 1.23 11.53%

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