[GCB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 63.58%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,145,743 1,610,054 1,656,476 1,772,289 1,726,895 1,314,978 991,699 13.72%
PBT 206,202 154,212 70,190 46,940 23,033 -5,065 19,415 48.23%
Tax -31,533 -27,979 -11,858 -6,915 -1,023 -2,253 -6,538 29.96%
NP 174,669 126,233 58,332 40,025 22,010 -7,318 12,877 54.40%
-
NP to SH 174,669 126,233 58,332 39,839 21,794 -8,106 12,121 55.96%
-
Tax Rate 15.29% 18.14% 16.89% 14.73% 4.44% - 33.67% -
Total Cost 1,971,074 1,483,821 1,598,144 1,732,264 1,704,885 1,322,296 978,822 12.36%
-
Net Worth 823,879 602,106 468,455 412,237 381,442 321,235 337,717 16.01%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 19,112 9,557 11,947 7,168 - - 7,158 17.77%
Div Payout % 10.94% 7.57% 20.48% 17.99% - - 59.06% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 823,879 602,106 468,455 412,237 381,442 321,235 337,717 16.01%
NOSH 480,158 480,158 480,158 480,158 475,851 476,823 477,204 0.10%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.14% 7.84% 3.52% 2.26% 1.27% -0.56% 1.30% -
ROE 21.20% 20.97% 12.45% 9.66% 5.71% -2.52% 3.59% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 449.08 336.93 346.60 370.85 362.91 275.78 207.81 13.69%
EPS 36.56 26.42 12.21 8.34 4.58 -1.70 2.54 55.93%
DPS 4.00 2.00 2.50 1.50 0.00 0.00 1.50 17.75%
NAPS 1.7243 1.26 0.9802 0.8626 0.8016 0.6737 0.7077 15.99%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 182.80 137.16 141.12 150.98 147.12 112.03 84.48 13.72%
EPS 14.88 10.75 4.97 3.39 1.86 -0.69 1.03 56.02%
DPS 1.63 0.81 1.02 0.61 0.00 0.00 0.61 17.79%
NAPS 0.7019 0.5129 0.3991 0.3512 0.325 0.2737 0.2877 16.01%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.98 2.42 1.64 1.02 0.845 1.20 1.66 -
P/RPS 0.89 0.72 0.47 0.28 0.23 0.44 0.80 1.79%
P/EPS 10.89 9.16 13.44 12.24 18.45 -70.59 65.35 -25.80%
EY 9.19 10.92 7.44 8.17 5.42 -1.42 1.53 34.80%
DY 1.01 0.83 1.52 1.47 0.00 0.00 0.90 1.93%
P/NAPS 2.31 1.92 1.67 1.18 1.05 1.78 2.35 -0.28%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 12/11/18 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 -
Price 2.51 2.80 2.07 1.16 0.85 1.04 1.51 -
P/RPS 0.56 0.83 0.60 0.31 0.23 0.38 0.73 -4.32%
P/EPS 6.87 10.60 16.96 13.92 18.56 -61.18 59.45 -30.19%
EY 14.56 9.43 5.90 7.19 5.39 -1.63 1.68 43.29%
DY 1.59 0.71 1.21 1.29 0.00 0.00 0.99 8.21%
P/NAPS 1.46 2.22 2.11 1.34 1.06 1.54 2.13 -6.09%

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