[GCB] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 31.57%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,409,940 3,962,108 3,840,484 3,637,528 2,592,296 2,078,756 2,525,256 9.73%
PBT 120,132 258,552 163,784 333,640 255,372 186,704 27,068 28.17%
Tax -25,108 -45,476 -28,200 -44,980 -42,812 -29,376 -4,056 35.48%
NP 95,024 213,076 135,584 288,660 212,560 157,328 23,012 26.64%
-
NP to SH 95,024 213,076 135,584 288,660 212,560 157,328 23,012 26.64%
-
Tax Rate 20.90% 17.59% 17.22% 13.48% 16.76% 15.73% 14.98% -
Total Cost 4,314,916 3,749,032 3,704,900 3,348,868 2,379,736 1,921,428 2,502,244 9.50%
-
Net Worth 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 25.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 63,303 41,374 40,337 28,668 - - -
Div Payout % - 29.71% 30.52% 13.97% 13.49% - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 25.56%
NOSH 1,174,914 1,057,132 1,035,161 1,009,078 480,158 480,158 480,158 16.07%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.15% 5.38% 3.53% 7.94% 8.20% 7.57% 0.91% -
ROE 5.68% 15.19% 11.09% 27.52% 30.10% 30.93% 5.39% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 375.34 375.53 371.29 360.71 542.54 434.98 528.59 -5.54%
EPS 8.08 20.20 13.12 28.64 44.48 32.92 4.80 9.06%
DPS 0.00 6.00 4.00 4.00 6.00 0.00 0.00 -
NAPS 1.4251 1.3295 1.1818 1.0401 1.478 1.0643 0.8935 8.08%
Adjusted Per Share Value based on latest NOSH - 1,009,078
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 375.69 337.54 327.18 309.89 220.84 177.09 215.13 9.73%
EPS 8.10 18.15 11.55 24.59 18.11 13.40 1.96 26.66%
DPS 0.00 5.39 3.52 3.44 2.44 0.00 0.00 -
NAPS 1.4264 1.195 1.0414 0.8935 0.6016 0.4333 0.3636 25.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.42 2.65 3.14 2.00 3.55 1.38 0.93 -
P/RPS 0.64 0.71 0.85 0.55 0.65 0.32 0.18 23.53%
P/EPS 29.92 13.12 23.95 6.99 7.98 4.19 19.31 7.56%
EY 3.34 7.62 4.17 14.31 12.53 23.86 5.18 -7.04%
DY 0.00 2.26 1.27 2.00 1.69 0.00 0.00 -
P/NAPS 1.70 1.99 2.66 1.92 2.40 1.30 1.04 8.53%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 -
Price 2.51 2.23 2.80 3.00 4.04 1.77 1.01 -
P/RPS 0.67 0.59 0.75 0.83 0.74 0.41 0.19 23.36%
P/EPS 31.03 11.04 21.36 10.48 9.08 5.38 20.97 6.74%
EY 3.22 9.06 4.68 9.54 11.01 18.60 4.77 -6.33%
DY 0.00 2.69 1.43 1.33 1.49 0.00 0.00 -
P/NAPS 1.76 1.68 2.37 2.88 2.73 1.66 1.13 7.66%

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