[GCB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 44.91%
YoY- -64.02%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,174,777 1,018,064 903,427 663,412 667,183 624,641 539,733 13.82%
PBT 29,686 -972 7,965 32,153 82,760 74,027 52,357 -9.01%
Tax -4,999 1,535 -2,266 -7,428 -16,071 -8,518 -13,019 -14.73%
NP 24,687 563 5,699 24,725 66,689 65,509 39,338 -7.46%
-
NP to SH 24,355 108 5,133 23,966 66,605 64,534 39,241 -7.63%
-
Tax Rate 16.84% - 28.45% 23.10% 19.42% 11.51% 24.87% -
Total Cost 1,150,090 1,017,501 897,728 638,687 600,494 559,132 500,395 14.86%
-
Net Worth 391,577 378,054 330,555 354,534 319,564 23,417,439 134,595 19.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 14,293 22,222 19,092 7,512 -
Div Payout % - - - 59.64% 33.37% 29.59% 19.14% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 391,577 378,054 330,555 354,534 319,564 23,417,439 134,595 19.46%
NOSH 480,158 540,000 475,277 476,461 317,469 318,214 240,006 12.24%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.10% 0.06% 0.63% 3.73% 10.00% 10.49% 7.29% -
ROE 6.22% 0.03% 1.55% 6.76% 20.84% 0.28% 29.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 245.71 188.53 190.08 139.24 210.16 196.30 224.88 1.48%
EPS 5.10 0.02 1.08 5.03 20.98 20.28 16.35 -17.63%
DPS 0.00 0.00 0.00 3.00 7.00 6.00 3.13 -
NAPS 0.819 0.7001 0.6955 0.7441 1.0066 73.59 0.5608 6.50%
Adjusted Per Share Value based on latest NOSH - 476,089
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 100.08 86.73 76.96 56.52 56.84 53.21 45.98 13.82%
EPS 2.07 0.01 0.44 2.04 5.67 5.50 3.34 -7.65%
DPS 0.00 0.00 0.00 1.22 1.89 1.63 0.64 -
NAPS 0.3336 0.3221 0.2816 0.302 0.2722 19.9498 0.1147 19.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.895 0.79 1.30 1.69 1.93 1.80 0.42 -
P/RPS 0.36 0.42 0.68 1.21 0.92 0.92 0.19 11.22%
P/EPS 17.57 3,950.00 120.37 33.60 9.20 8.88 2.57 37.72%
EY 5.69 0.03 0.83 2.98 10.87 11.27 38.93 -27.40%
DY 0.00 0.00 0.00 1.78 3.63 3.33 7.45 -
P/NAPS 1.09 1.13 1.87 2.27 1.92 0.02 0.75 6.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 11/08/11 09/08/10 -
Price 0.905 0.77 1.28 1.64 2.02 1.73 0.68 -
P/RPS 0.37 0.41 0.67 1.18 0.96 0.88 0.30 3.55%
P/EPS 17.77 3,850.00 118.52 32.60 9.63 8.53 4.16 27.35%
EY 5.63 0.03 0.84 3.07 10.39 11.72 24.04 -21.47%
DY 0.00 0.00 0.00 1.83 3.47 3.47 4.60 -
P/NAPS 1.11 1.10 1.84 2.20 2.01 0.02 1.21 -1.42%

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