[GCB] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 397.76%
YoY- 17.58%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,820,159 1,401,135 1,011,273 1,113,616 1,174,777 1,018,064 903,427 12.37%
PBT 155,000 135,887 100,310 33,840 29,686 -972 7,965 63.93%
Tax -25,859 -21,750 -17,948 -5,204 -4,999 1,535 -2,266 49.99%
NP 129,141 114,137 82,362 28,636 24,687 563 5,699 68.14%
-
NP to SH 129,141 114,137 82,362 28,636 24,355 108 5,133 71.09%
-
Tax Rate 16.68% 16.01% 17.89% 15.38% 16.84% - 28.45% -
Total Cost 1,691,018 1,286,998 928,911 1,084,980 1,150,090 1,017,501 897,728 11.11%
-
Net Worth 1,129,798 771,702 563,842 442,956 391,577 378,054 330,555 22.70%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 10,092 14,334 9,556 - - - - -
Div Payout % 7.82% 12.56% 11.60% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,129,798 771,702 563,842 442,956 391,577 378,054 330,555 22.70%
NOSH 1,023,686 480,158 480,158 480,158 480,158 540,000 475,277 13.62%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.10% 8.15% 8.14% 2.57% 2.10% 0.06% 0.63% -
ROE 11.43% 14.79% 14.61% 6.46% 6.22% 0.03% 1.55% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 180.34 293.24 211.64 233.10 245.71 188.53 190.08 -0.87%
EPS 12.80 23.89 17.24 5.99 5.10 0.02 1.08 50.93%
DPS 1.00 3.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.1194 1.6151 1.18 0.9272 0.819 0.7001 0.6955 8.24%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 154.92 119.25 86.07 94.78 99.99 86.65 76.89 12.37%
EPS 10.99 9.71 7.01 2.44 2.07 0.01 0.44 70.88%
DPS 0.86 1.22 0.81 0.00 0.00 0.00 0.00 -
NAPS 0.9616 0.6568 0.4799 0.377 0.3333 0.3218 0.2813 22.71%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.66 3.38 1.64 1.14 0.895 0.79 1.30 -
P/RPS 1.47 1.15 0.77 0.49 0.36 0.42 0.68 13.69%
P/EPS 20.79 14.15 9.51 19.02 17.57 3,950.00 120.37 -25.35%
EY 4.81 7.07 10.51 5.26 5.69 0.03 0.83 33.98%
DY 0.38 0.89 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.09 1.39 1.23 1.09 1.13 1.87 4.09%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 -
Price 3.77 3.53 2.06 1.60 0.905 0.77 1.28 -
P/RPS 2.09 1.20 0.97 0.69 0.37 0.41 0.67 20.85%
P/EPS 29.46 14.78 11.95 26.69 17.77 3,850.00 118.52 -20.68%
EY 3.39 6.77 8.37 3.75 5.63 0.03 0.84 26.15%
DY 0.27 0.85 0.97 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 2.19 1.75 1.73 1.11 1.10 1.84 10.60%

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