[GCB] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 109.4%
YoY- 187.62%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,836,347 1,820,159 1,401,135 1,011,273 1,113,616 1,174,777 1,018,064 10.32%
PBT 84,845 155,000 135,887 100,310 33,840 29,686 -972 -
Tax -14,560 -25,859 -21,750 -17,948 -5,204 -4,999 1,535 -
NP 70,285 129,141 114,137 82,362 28,636 24,687 563 123.39%
-
NP to SH 70,285 129,141 114,137 82,362 28,636 24,355 108 194.08%
-
Tax Rate 17.16% 16.68% 16.01% 17.89% 15.38% 16.84% - -
Total Cost 1,766,062 1,691,018 1,286,998 928,911 1,084,980 1,150,090 1,017,501 9.61%
-
Net Worth 1,248,775 1,129,798 771,702 563,842 442,956 391,577 378,054 22.01%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,351 10,092 14,334 9,556 - - - -
Div Payout % 14.73% 7.82% 12.56% 11.60% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,248,775 1,129,798 771,702 563,842 442,956 391,577 378,054 22.01%
NOSH 1,035,125 1,023,686 480,158 480,158 480,158 480,158 540,000 11.44%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.83% 7.10% 8.15% 8.14% 2.57% 2.10% 0.06% -
ROE 5.63% 11.43% 14.79% 14.61% 6.46% 6.22% 0.03% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 177.40 180.34 293.24 211.64 233.10 245.71 188.53 -1.00%
EPS 6.79 12.80 23.89 17.24 5.99 5.10 0.02 163.88%
DPS 1.00 1.00 3.00 2.00 0.00 0.00 0.00 -
NAPS 1.2064 1.1194 1.6151 1.18 0.9272 0.819 0.7001 9.48%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 156.44 155.06 119.37 86.15 94.87 100.08 86.73 10.32%
EPS 5.99 11.00 9.72 7.02 2.44 2.07 0.01 190.05%
DPS 0.88 0.86 1.22 0.81 0.00 0.00 0.00 -
NAPS 1.0639 0.9625 0.6574 0.4803 0.3774 0.3336 0.3221 22.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.73 2.66 3.38 1.64 1.14 0.895 0.79 -
P/RPS 1.54 1.47 1.15 0.77 0.49 0.36 0.42 24.15%
P/EPS 40.21 20.79 14.15 9.51 19.02 17.57 3,950.00 -53.41%
EY 2.49 4.81 7.07 10.51 5.26 5.69 0.03 108.71%
DY 0.37 0.38 0.89 1.22 0.00 0.00 0.00 -
P/NAPS 2.26 2.38 2.09 1.39 1.23 1.09 1.13 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 -
Price 2.83 3.77 3.53 2.06 1.60 0.905 0.77 -
P/RPS 1.60 2.09 1.20 0.97 0.69 0.37 0.41 25.44%
P/EPS 41.68 29.46 14.78 11.95 26.69 17.77 3,850.00 -52.93%
EY 2.40 3.39 6.77 8.37 3.75 5.63 0.03 107.43%
DY 0.35 0.27 0.85 0.97 0.00 0.00 0.00 -
P/NAPS 2.35 3.37 2.19 1.75 1.73 1.11 1.10 13.47%

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