[GCB] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -257.92%
YoY- -166.88%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,656,476 1,772,289 1,726,895 1,314,978 991,699 1,015,657 990,362 8.94%
PBT 70,190 46,940 23,033 -5,065 19,415 119,072 107,850 -6.90%
Tax -11,858 -6,915 -1,023 -2,253 -6,538 -24,795 -16,103 -4.96%
NP 58,332 40,025 22,010 -7,318 12,877 94,277 91,747 -7.26%
-
NP to SH 58,332 39,839 21,794 -8,106 12,121 94,018 90,473 -7.04%
-
Tax Rate 16.89% 14.73% 4.44% - 33.67% 20.82% 14.93% -
Total Cost 1,598,144 1,732,264 1,704,885 1,322,296 978,822 921,380 898,615 10.06%
-
Net Worth 468,455 412,237 381,442 321,235 337,717 331,682 249,405 11.06%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,947 7,168 - - 7,158 42,865 31,811 -15.04%
Div Payout % 20.48% 17.99% - - 59.06% 45.59% 35.16% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 468,455 412,237 381,442 321,235 337,717 331,682 249,405 11.06%
NOSH 480,158 480,158 475,851 476,823 477,204 476,281 318,118 7.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.52% 2.26% 1.27% -0.56% 1.30% 9.28% 9.26% -
ROE 12.45% 9.66% 5.71% -2.52% 3.59% 28.35% 36.28% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 346.60 370.85 362.91 275.78 207.81 213.25 311.32 1.80%
EPS 12.21 8.34 4.58 -1.70 2.54 19.74 28.44 -13.13%
DPS 2.50 1.50 0.00 0.00 1.50 9.00 10.00 -20.61%
NAPS 0.9802 0.8626 0.8016 0.6737 0.7077 0.6964 0.784 3.78%
Adjusted Per Share Value based on latest NOSH - 476,223
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 140.99 150.84 146.98 111.92 84.41 86.45 84.29 8.94%
EPS 4.96 3.39 1.85 -0.69 1.03 8.00 7.70 -7.06%
DPS 1.02 0.61 0.00 0.00 0.61 3.65 2.71 -15.01%
NAPS 0.3987 0.3509 0.3247 0.2734 0.2874 0.2823 0.2123 11.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.64 1.02 0.845 1.20 1.66 2.06 1.37 -
P/RPS 0.47 0.28 0.23 0.44 0.80 0.97 0.44 1.10%
P/EPS 13.44 12.24 18.45 -70.59 65.35 10.44 4.82 18.61%
EY 7.44 8.17 5.42 -1.42 1.53 9.58 20.76 -15.70%
DY 1.52 1.47 0.00 0.00 0.90 4.37 7.30 -22.99%
P/NAPS 1.67 1.18 1.05 1.78 2.35 2.96 1.75 -0.77%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 -
Price 2.07 1.16 0.85 1.04 1.51 1.94 1.67 -
P/RPS 0.60 0.31 0.23 0.38 0.73 0.91 0.54 1.76%
P/EPS 16.96 13.92 18.56 -61.18 59.45 9.83 5.87 19.32%
EY 5.90 7.19 5.39 -1.63 1.68 10.18 17.03 -16.18%
DY 1.21 1.29 0.00 0.00 0.99 4.64 5.99 -23.38%
P/NAPS 2.11 1.34 1.06 1.54 2.13 2.79 2.13 -0.15%

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