[GCB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -39.25%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 7,480,648 4,409,940 3,962,108 3,840,484 3,637,528 2,592,296 2,078,756 23.76%
PBT 441,024 120,132 258,552 163,784 333,640 255,372 186,704 15.38%
Tax -72,876 -25,108 -45,476 -28,200 -44,980 -42,812 -29,376 16.33%
NP 368,148 95,024 213,076 135,584 288,660 212,560 157,328 15.20%
-
NP to SH 368,148 95,024 213,076 135,584 288,660 212,560 157,328 15.20%
-
Tax Rate 16.52% 20.90% 17.59% 17.22% 13.48% 16.76% 15.73% -
Total Cost 7,112,500 4,314,916 3,749,032 3,704,900 3,348,868 2,379,736 1,921,428 24.35%
-
Net Worth 1,854,015 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 24.03%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 63,303 41,374 40,337 28,668 - -
Div Payout % - - 29.71% 30.52% 13.97% 13.49% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,854,015 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 24.03%
NOSH 1,174,914 1,174,914 1,057,132 1,035,161 1,009,078 480,158 480,158 16.06%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.92% 2.15% 5.38% 3.53% 7.94% 8.20% 7.57% -
ROE 19.86% 5.68% 15.19% 11.09% 27.52% 30.10% 30.93% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 636.70 375.34 375.53 371.29 360.71 542.54 434.98 6.54%
EPS 31.32 8.08 20.20 13.12 28.64 44.48 32.92 -0.82%
DPS 0.00 0.00 6.00 4.00 4.00 6.00 0.00 -
NAPS 1.578 1.4251 1.3295 1.1818 1.0401 1.478 1.0643 6.77%
Adjusted Per Share Value based on latest NOSH - 1,035,161
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 637.29 375.69 337.54 327.18 309.89 220.84 177.09 23.76%
EPS 31.36 8.10 18.15 11.55 24.59 18.11 13.40 15.20%
DPS 0.00 0.00 5.39 3.52 3.44 2.44 0.00 -
NAPS 1.5795 1.4264 1.195 1.0414 0.8935 0.6016 0.4333 24.03%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.54 2.42 2.65 3.14 2.00 3.55 1.38 -
P/RPS 0.40 0.64 0.71 0.85 0.55 0.65 0.32 3.78%
P/EPS 8.11 29.92 13.12 23.95 6.99 7.98 4.19 11.62%
EY 12.34 3.34 7.62 4.17 14.31 12.53 23.86 -10.39%
DY 0.00 0.00 2.26 1.27 2.00 1.69 0.00 -
P/NAPS 1.61 1.70 1.99 2.66 1.92 2.40 1.30 3.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 31/05/23 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 -
Price 3.86 2.51 2.23 2.80 3.00 4.04 1.77 -
P/RPS 0.61 0.67 0.59 0.75 0.83 0.74 0.41 6.83%
P/EPS 12.32 31.03 11.04 21.36 10.48 9.08 5.38 14.79%
EY 8.12 3.22 9.06 4.68 9.54 11.01 18.60 -12.89%
DY 0.00 0.00 2.69 1.43 1.33 1.49 0.00 -
P/NAPS 2.45 1.76 1.68 2.37 2.88 2.73 1.66 6.69%

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