[GCB] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 53.03%
YoY- 38.37%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,288,531 2,834,451 2,661,746 2,145,743 1,610,054 1,656,476 1,772,289 10.84%
PBT 157,437 126,533 213,454 206,202 154,212 70,190 46,940 22.33%
Tax -28,802 -21,793 -37,534 -31,533 -27,979 -11,858 -6,915 26.83%
NP 128,635 104,740 175,920 174,669 126,233 58,332 40,025 21.46%
-
NP to SH 128,635 104,740 175,920 174,669 126,233 58,332 39,839 21.56%
-
Tax Rate 18.29% 17.22% 17.58% 15.29% 18.14% 16.89% 14.73% -
Total Cost 3,159,896 2,729,711 2,485,826 1,971,074 1,483,821 1,598,144 1,732,264 10.53%
-
Net Worth 1,532,759 1,299,952 1,161,709 823,879 602,106 468,455 412,237 24.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 37,239 20,737 25,351 19,112 9,557 11,947 7,168 31.58%
Div Payout % 28.95% 19.80% 14.41% 10.94% 7.57% 20.48% 17.99% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,532,759 1,299,952 1,161,709 823,879 602,106 468,455 412,237 24.45%
NOSH 1,123,098 1,051,491 1,032,116 480,158 480,158 480,158 480,158 15.20%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.91% 3.70% 6.61% 8.14% 7.84% 3.52% 2.26% -
ROE 8.39% 8.06% 15.14% 21.20% 20.97% 12.45% 9.66% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 309.08 273.36 262.48 449.08 336.93 346.60 370.85 -2.98%
EPS 12.09 10.10 17.35 36.56 26.42 12.21 8.34 6.38%
DPS 3.50 2.00 2.50 4.00 2.00 2.50 1.50 15.15%
NAPS 1.4406 1.2537 1.1456 1.7243 1.26 0.9802 0.8626 8.91%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 279.90 241.25 226.55 182.63 137.04 140.99 150.84 10.84%
EPS 10.95 8.91 14.97 14.87 10.74 4.96 3.39 21.57%
DPS 3.17 1.77 2.16 1.63 0.81 1.02 0.61 31.59%
NAPS 1.3046 1.1064 0.9888 0.7012 0.5125 0.3987 0.3509 24.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.19 2.96 3.30 3.98 2.42 1.64 1.02 -
P/RPS 0.71 1.08 1.26 0.89 0.72 0.47 0.28 16.76%
P/EPS 18.11 29.30 19.02 10.89 9.16 13.44 12.24 6.74%
EY 5.52 3.41 5.26 9.19 10.92 7.44 8.17 -6.32%
DY 1.60 0.68 0.76 1.01 0.83 1.52 1.47 1.42%
P/NAPS 1.52 2.36 2.88 2.31 1.92 1.67 1.18 4.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 22/11/21 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 -
Price 2.15 2.76 3.11 2.51 2.80 2.07 1.16 -
P/RPS 0.70 1.01 1.18 0.56 0.83 0.60 0.31 14.53%
P/EPS 17.78 27.32 17.93 6.87 10.60 16.96 13.92 4.16%
EY 5.62 3.66 5.58 14.56 9.43 5.90 7.19 -4.02%
DY 1.63 0.72 0.80 1.59 0.71 1.21 1.29 3.97%
P/NAPS 1.49 2.20 2.71 1.46 2.22 2.11 1.34 1.78%

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