[GCB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -49.42%
YoY- -87.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,772,289 1,726,895 1,314,978 991,699 1,015,657 990,362 836,296 13.32%
PBT 46,940 23,033 -5,065 19,415 119,072 107,850 79,359 -8.37%
Tax -6,915 -1,023 -2,253 -6,538 -24,795 -16,103 -22,233 -17.67%
NP 40,025 22,010 -7,318 12,877 94,277 91,747 57,126 -5.75%
-
NP to SH 39,839 21,794 -8,106 12,121 94,018 90,473 57,108 -5.81%
-
Tax Rate 14.73% 4.44% - 33.67% 20.82% 14.93% 28.02% -
Total Cost 1,732,264 1,704,885 1,322,296 978,822 921,380 898,615 779,170 14.22%
-
Net Worth 412,237 381,442 321,235 337,717 331,682 249,405 145,409 18.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,168 - - 7,158 42,865 31,811 11,109 -7.03%
Div Payout % 17.99% - - 59.06% 45.59% 35.16% 19.45% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 412,237 381,442 321,235 337,717 331,682 249,405 145,409 18.94%
NOSH 480,158 475,851 476,823 477,204 476,281 318,118 239,949 12.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.26% 1.27% -0.56% 1.30% 9.28% 9.26% 6.83% -
ROE 9.66% 5.71% -2.52% 3.59% 28.35% 36.28% 39.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 370.85 362.91 275.78 207.81 213.25 311.32 348.53 1.03%
EPS 8.34 4.58 -1.70 2.54 19.74 28.44 23.80 -16.02%
DPS 1.50 0.00 0.00 1.50 9.00 10.00 4.63 -17.11%
NAPS 0.8626 0.8016 0.6737 0.7077 0.6964 0.784 0.606 6.05%
Adjusted Per Share Value based on latest NOSH - 475,702
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 150.98 147.12 112.03 84.48 86.53 84.37 71.25 13.31%
EPS 3.39 1.86 -0.69 1.03 8.01 7.71 4.87 -5.85%
DPS 0.61 0.00 0.00 0.61 3.65 2.71 0.95 -7.11%
NAPS 0.3512 0.325 0.2737 0.2877 0.2826 0.2125 0.1239 18.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.02 0.845 1.20 1.66 2.06 1.37 0.77 -
P/RPS 0.28 0.23 0.44 0.80 0.97 0.44 0.22 4.09%
P/EPS 12.24 18.45 -70.59 65.35 10.44 4.82 3.24 24.77%
EY 8.17 5.42 -1.42 1.53 9.58 20.76 30.91 -19.87%
DY 1.47 0.00 0.00 0.90 4.37 7.30 6.01 -20.90%
P/NAPS 1.18 1.05 1.78 2.35 2.96 1.75 1.27 -1.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 -
Price 1.16 0.85 1.04 1.51 1.94 1.67 0.90 -
P/RPS 0.31 0.23 0.38 0.73 0.91 0.54 0.26 2.97%
P/EPS 13.92 18.56 -61.18 59.45 9.83 5.87 3.78 24.24%
EY 7.19 5.39 -1.63 1.68 10.18 17.03 26.44 -19.49%
DY 1.29 0.00 0.00 0.99 4.64 5.99 5.14 -20.56%
P/NAPS 1.34 1.06 1.54 2.13 2.79 2.13 1.49 -1.75%

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