[GCB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1374.17%
YoY- -24.72%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 312,843 334,641 270,781 120,891 180,418 100,805 88,653 23.36%
PBT 40,077 40,236 25,157 3,249 3,312 3,962 5,167 40.65%
Tax -4,822 -4,859 -5,655 -758 -320 -194 -535 44.21%
NP 35,255 35,377 19,502 2,491 2,992 3,768 4,632 40.20%
-
NP to SH 35,302 34,450 19,516 2,226 2,957 3,499 4,459 41.13%
-
Tax Rate 12.03% 12.08% 22.48% 23.33% 9.66% 4.90% 10.35% -
Total Cost 277,588 299,264 251,279 118,400 177,426 97,037 84,021 22.01%
-
Net Worth 319,559 23,387,226 134,619 0 100,321 96,701 88,508 23.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,936 9,534 4,512 1,199 - 2,396 2,397 22.06%
Div Payout % 22.48% 27.68% 23.12% 53.88% - 68.49% 53.76% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 319,559 23,387,226 134,619 0 100,321 96,701 88,508 23.83%
NOSH 317,464 317,804 240,049 239,880 240,406 239,657 239,731 4.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.27% 10.57% 7.20% 2.06% 1.66% 3.74% 5.22% -
ROE 11.05% 0.15% 14.50% 0.00% 2.95% 3.62% 5.04% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 98.54 105.30 112.80 50.40 75.05 42.06 36.98 17.72%
EPS 11.12 10.84 8.13 0.93 1.23 1.46 1.86 34.68%
DPS 2.50 3.00 1.88 0.50 0.00 1.00 1.00 16.48%
NAPS 1.0066 73.59 0.5608 0.00 0.4173 0.4035 0.3692 18.17%
Adjusted Per Share Value based on latest NOSH - 239,880
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.63 28.48 23.05 10.29 15.36 8.58 7.55 23.35%
EPS 3.00 2.93 1.66 0.19 0.25 0.30 0.38 41.06%
DPS 0.68 0.81 0.38 0.10 0.00 0.20 0.20 22.60%
NAPS 0.272 19.9055 0.1146 0.00 0.0854 0.0823 0.0753 23.84%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.93 1.80 0.42 0.29 0.34 0.39 0.31 -
P/RPS 1.96 1.71 0.37 0.58 0.45 0.93 0.84 15.15%
P/EPS 17.36 16.61 5.17 31.25 27.64 26.71 16.67 0.67%
EY 5.76 6.02 19.36 3.20 3.62 3.74 6.00 -0.67%
DY 1.30 1.67 4.48 1.72 0.00 2.56 3.23 -14.06%
P/NAPS 1.92 0.02 0.75 0.00 0.81 0.97 0.84 14.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.02 1.73 0.68 0.27 0.34 0.43 0.28 -
P/RPS 2.05 1.64 0.60 0.54 0.45 1.02 0.76 17.96%
P/EPS 18.17 15.96 8.36 29.10 27.64 29.45 15.05 3.18%
EY 5.50 6.27 11.96 3.44 3.62 3.40 6.64 -3.08%
DY 1.24 1.73 2.76 1.85 0.00 2.33 3.57 -16.14%
P/NAPS 2.01 0.02 1.21 0.00 0.81 1.07 0.76 17.57%

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