[GCB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 219.52%
YoY- 4.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,015,657 990,362 836,296 424,839 544,024 316,415 271,232 24.58%
PBT 119,072 107,850 79,359 11,359 9,681 14,572 14,692 41.68%
Tax -24,795 -16,103 -22,233 -3,158 -2,272 -2,287 -1,876 53.70%
NP 94,277 91,747 57,126 8,201 7,409 12,285 12,816 39.41%
-
NP to SH 94,018 90,473 57,108 7,595 7,299 12,166 12,656 39.64%
-
Tax Rate 20.82% 14.93% 28.02% 27.80% 23.47% 15.69% 12.77% -
Total Cost 921,380 898,615 779,170 416,638 536,615 304,130 258,416 23.57%
-
Net Worth 331,682 249,405 145,409 103,613 100,865 94,976 85,782 25.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 42,865 31,811 11,109 3,001 1,200 2,399 4,803 43.97%
Div Payout % 45.59% 35.16% 19.45% 39.52% 16.45% 19.72% 37.95% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 331,682 249,405 145,409 103,613 100,865 94,976 85,782 25.25%
NOSH 476,281 318,118 239,949 240,123 240,098 239,960 240,151 12.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.28% 9.26% 6.83% 1.93% 1.36% 3.88% 4.73% -
ROE 28.35% 36.28% 39.27% 7.33% 7.24% 12.81% 14.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 213.25 311.32 348.53 176.93 226.58 131.86 112.94 11.16%
EPS 19.74 28.44 23.80 3.16 3.04 5.07 5.27 24.59%
DPS 9.00 10.00 4.63 1.25 0.50 1.00 2.00 28.46%
NAPS 0.6964 0.784 0.606 0.4315 0.4201 0.3958 0.3572 11.75%
Adjusted Per Share Value based on latest NOSH - 239,860
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.45 84.29 71.18 36.16 46.30 26.93 23.09 24.58%
EPS 8.00 7.70 4.86 0.65 0.62 1.04 1.08 39.57%
DPS 3.65 2.71 0.95 0.26 0.10 0.20 0.41 43.91%
NAPS 0.2823 0.2123 0.1238 0.0882 0.0858 0.0808 0.073 25.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.37 0.77 0.26 0.30 0.41 0.29 -
P/RPS 0.97 0.44 0.22 0.15 0.13 0.31 0.26 24.51%
P/EPS 10.44 4.82 3.24 8.22 9.87 8.09 5.50 11.26%
EY 9.58 20.76 30.91 12.17 10.13 12.37 18.17 -10.11%
DY 4.37 7.30 6.01 4.81 1.67 2.44 6.90 -7.32%
P/NAPS 2.96 1.75 1.27 0.60 0.71 1.04 0.81 24.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 -
Price 1.94 1.67 0.90 0.30 0.31 0.42 0.33 -
P/RPS 0.91 0.54 0.26 0.17 0.14 0.32 0.29 20.97%
P/EPS 9.83 5.87 3.78 9.48 10.20 8.28 6.26 7.80%
EY 10.18 17.03 26.44 10.54 9.81 12.07 15.97 -7.22%
DY 4.64 5.99 5.14 4.17 1.61 2.38 6.06 -4.34%
P/NAPS 2.79 2.13 1.49 0.70 0.74 1.06 0.92 20.28%

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