[GCB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 86.79%
YoY- 109.31%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,441,476 1,381,816 1,160,058 642,650 694,334 464,111 379,780 24.86%
PBT 153,236 150,079 111,449 20,426 9,531 17,619 20,910 39.32%
Tax -33,510 -22,584 -10,066 -5,577 -2,426 -3,311 -3,079 48.81%
NP 119,726 127,495 101,383 14,849 7,105 14,308 17,831 37.31%
-
NP to SH 118,841 125,895 101,148 14,187 6,778 14,212 17,561 37.49%
-
Tax Rate 21.87% 15.05% 9.03% 27.30% 25.45% 18.79% 14.73% -
Total Cost 1,321,750 1,254,321 1,058,675 627,801 687,229 449,803 361,949 24.06%
-
Net Worth 347,282 265,429 179,580 105,214 97,531 94,913 88,246 25.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 59,539 44,519 23,713 6,601 2,398 5,999 10,314 33.89%
Div Payout % 50.10% 35.36% 23.44% 46.53% 35.39% 42.21% 58.73% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 347,282 265,429 179,580 105,214 97,531 94,913 88,246 25.62%
NOSH 476,316 317,993 240,016 240,050 239,871 239,983 239,864 12.10%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.31% 9.23% 8.74% 2.31% 1.02% 3.08% 4.70% -
ROE 34.22% 47.43% 56.32% 13.48% 6.95% 14.97% 19.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 302.63 434.54 483.32 267.71 289.46 193.39 158.33 11.39%
EPS 24.95 26.41 31.63 5.91 2.82 5.92 7.32 22.65%
DPS 12.50 14.00 9.88 2.75 1.00 2.50 4.30 19.44%
NAPS 0.7291 0.8347 0.7482 0.4383 0.4066 0.3955 0.3679 12.06%
Adjusted Per Share Value based on latest NOSH - 239,709
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 122.80 117.72 98.83 54.75 59.15 39.54 32.35 24.87%
EPS 10.12 10.73 8.62 1.21 0.58 1.21 1.50 37.42%
DPS 5.07 3.79 2.02 0.56 0.20 0.51 0.88 33.85%
NAPS 0.2959 0.2261 0.153 0.0896 0.0831 0.0809 0.0752 25.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.64 1.37 1.12 0.30 0.35 0.40 0.32 -
P/RPS 0.54 0.32 0.23 0.11 0.12 0.21 0.20 17.98%
P/EPS 6.57 3.46 2.66 5.08 12.39 6.75 4.37 7.02%
EY 15.21 28.90 37.63 19.70 8.07 14.81 22.88 -6.57%
DY 7.62 10.22 8.82 9.17 2.86 6.25 13.44 -9.01%
P/NAPS 2.25 1.64 1.50 0.68 0.86 1.01 0.87 17.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 31/01/11 24/02/10 26/02/09 29/02/08 26/02/07 -
Price 1.72 1.65 1.47 0.29 0.32 0.35 0.45 -
P/RPS 0.57 0.38 0.30 0.11 0.11 0.18 0.28 12.56%
P/EPS 6.89 4.17 3.49 4.91 11.32 5.91 6.15 1.90%
EY 14.51 23.99 28.67 20.38 8.83 16.92 16.27 -1.88%
DY 7.27 8.48 6.72 9.48 3.13 7.14 9.56 -4.45%
P/NAPS 2.36 1.98 1.96 0.66 0.79 0.88 1.22 11.61%

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