[GCB] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.84%
YoY- -78.58%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,113,616 1,174,777 1,018,064 903,427 663,412 667,183 624,641 10.10%
PBT 33,840 29,686 -972 7,965 32,153 82,760 74,027 -12.22%
Tax -5,204 -4,999 1,535 -2,266 -7,428 -16,071 -8,518 -7.87%
NP 28,636 24,687 563 5,699 24,725 66,689 65,509 -12.87%
-
NP to SH 28,636 24,355 108 5,133 23,966 66,605 64,534 -12.65%
-
Tax Rate 15.38% 16.84% - 28.45% 23.10% 19.42% 11.51% -
Total Cost 1,084,980 1,150,090 1,017,501 897,728 638,687 600,494 559,132 11.67%
-
Net Worth 442,956 391,577 378,054 330,555 354,534 319,564 23,417,439 -48.35%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 14,293 22,222 19,092 -
Div Payout % - - - - 59.64% 33.37% 29.59% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 442,956 391,577 378,054 330,555 354,534 319,564 23,417,439 -48.35%
NOSH 480,158 480,158 540,000 475,277 476,461 317,469 318,214 7.09%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.57% 2.10% 0.06% 0.63% 3.73% 10.00% 10.49% -
ROE 6.46% 6.22% 0.03% 1.55% 6.76% 20.84% 0.28% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 233.10 245.71 188.53 190.08 139.24 210.16 196.30 2.90%
EPS 5.99 5.10 0.02 1.08 5.03 20.98 20.28 -18.37%
DPS 0.00 0.00 0.00 0.00 3.00 7.00 6.00 -
NAPS 0.9272 0.819 0.7001 0.6955 0.7441 1.0066 73.59 -51.72%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 94.78 99.99 86.65 76.89 56.46 56.79 53.16 10.10%
EPS 2.44 2.07 0.01 0.44 2.04 5.67 5.49 -12.63%
DPS 0.00 0.00 0.00 0.00 1.22 1.89 1.63 -
NAPS 0.377 0.3333 0.3218 0.2813 0.3018 0.272 19.9312 -48.35%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.14 0.895 0.79 1.30 1.69 1.93 1.80 -
P/RPS 0.49 0.36 0.42 0.68 1.21 0.92 0.92 -9.95%
P/EPS 19.02 17.57 3,950.00 120.37 33.60 9.20 8.88 13.52%
EY 5.26 5.69 0.03 0.83 2.98 10.87 11.27 -11.91%
DY 0.00 0.00 0.00 0.00 1.78 3.63 3.33 -
P/NAPS 1.23 1.09 1.13 1.87 2.27 1.92 0.02 98.55%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/08/17 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 11/08/11 -
Price 1.60 0.905 0.77 1.28 1.64 2.02 1.73 -
P/RPS 0.69 0.37 0.41 0.67 1.18 0.96 0.88 -3.96%
P/EPS 26.69 17.77 3,850.00 118.52 32.60 9.63 8.53 20.91%
EY 3.75 5.63 0.03 0.84 3.07 10.39 11.72 -17.28%
DY 0.00 0.00 0.00 0.00 1.83 3.47 3.47 -
P/NAPS 1.73 1.11 1.10 1.84 2.20 2.01 0.02 110.15%

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