[GCB] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -42.75%
YoY- -53.78%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 365,721 296,563 162,308 210,034 110,066 91,466 105,151 23.07%
PBT 33,823 27,002 7,474 3,198 5,073 5,045 5,176 36.71%
Tax -7,585 -9,214 -2,015 -1,456 -1,438 -781 -566 54.08%
NP 26,238 17,788 5,459 1,742 3,635 4,264 4,610 33.60%
-
NP to SH 25,939 17,867 5,218 1,693 3,663 4,245 4,610 33.34%
-
Tax Rate 22.43% 34.12% 26.96% 45.53% 28.35% 15.48% 10.94% -
Total Cost 339,483 278,775 156,849 208,292 106,431 87,202 100,541 22.47%
-
Net Worth 249,217 145,529 103,499 100,173 94,759 85,667 82,043 20.33%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 12,715 3,602 1,798 1,192 - 2,398 3,121 26.36%
Div Payout % 49.02% 20.16% 34.48% 70.42% - 56.50% 67.71% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 249,217 145,529 103,499 100,173 94,759 85,667 82,043 20.33%
NOSH 317,879 240,147 239,860 238,450 239,411 239,830 240,104 4.78%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.17% 6.00% 3.36% 0.83% 3.30% 4.66% 4.38% -
ROE 10.41% 12.28% 5.04% 1.69% 3.87% 4.96% 5.62% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 115.05 123.49 67.67 88.08 45.97 38.14 43.79 17.45%
EPS 8.16 7.44 2.17 0.71 1.53 1.77 1.92 27.25%
DPS 4.00 1.50 0.75 0.50 0.00 1.00 1.30 20.59%
NAPS 0.784 0.606 0.4315 0.4201 0.3958 0.3572 0.3417 14.83%
Adjusted Per Share Value based on latest NOSH - 238,450
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 31.13 25.24 13.81 17.88 9.37 7.78 8.95 23.07%
EPS 2.21 1.52 0.44 0.14 0.31 0.36 0.39 33.50%
DPS 1.08 0.31 0.15 0.10 0.00 0.20 0.27 25.97%
NAPS 0.2121 0.1239 0.0881 0.0853 0.0807 0.0729 0.0698 20.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.37 0.77 0.26 0.30 0.41 0.29 0.31 -
P/RPS 1.19 0.62 0.38 0.34 0.89 0.76 0.71 8.98%
P/EPS 16.79 10.35 11.95 42.25 26.80 16.38 16.15 0.64%
EY 5.96 9.66 8.37 2.37 3.73 6.10 6.19 -0.62%
DY 2.92 1.95 2.88 1.67 0.00 3.45 4.19 -5.83%
P/NAPS 1.75 1.27 0.60 0.71 1.04 0.81 0.91 11.50%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 22/11/05 -
Price 1.67 0.90 0.30 0.31 0.42 0.33 0.32 -
P/RPS 1.45 0.73 0.44 0.35 0.91 0.87 0.73 12.11%
P/EPS 20.47 12.10 13.79 43.66 27.45 18.64 16.67 3.48%
EY 4.89 8.27 7.25 2.29 3.64 5.36 6.00 -3.35%
DY 2.40 1.67 2.50 1.61 0.00 3.03 4.06 -8.38%
P/NAPS 2.13 1.49 0.70 0.74 1.06 0.92 0.94 14.59%

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