[GCB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 134.41%
YoY- 208.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 348,474 365,721 296,563 162,308 210,034 110,066 91,466 24.94%
PBT 36,312 33,823 27,002 7,474 3,198 5,073 5,045 38.91%
Tax -8,724 -7,585 -9,214 -2,015 -1,456 -1,438 -781 49.45%
NP 27,588 26,238 17,788 5,459 1,742 3,635 4,264 36.46%
-
NP to SH 27,413 25,939 17,867 5,218 1,693 3,663 4,245 36.42%
-
Tax Rate 24.03% 22.43% 34.12% 26.96% 45.53% 28.35% 15.48% -
Total Cost 320,886 339,483 278,775 156,849 208,292 106,431 87,202 24.22%
-
Net Worth 331,430 249,217 145,529 103,499 100,173 94,759 85,667 25.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 9,518 12,715 3,602 1,798 1,192 - 2,398 25.80%
Div Payout % 34.72% 49.02% 20.16% 34.48% 70.42% - 56.50% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 331,430 249,217 145,529 103,499 100,173 94,759 85,667 25.26%
NOSH 475,920 317,879 240,147 239,860 238,450 239,411 239,830 12.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.92% 7.17% 6.00% 3.36% 0.83% 3.30% 4.66% -
ROE 8.27% 10.41% 12.28% 5.04% 1.69% 3.87% 4.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.22 115.05 123.49 67.67 88.08 45.97 38.14 11.47%
EPS 5.76 8.16 7.44 2.17 0.71 1.53 1.77 21.71%
DPS 2.00 4.00 1.50 0.75 0.50 0.00 1.00 12.23%
NAPS 0.6964 0.784 0.606 0.4315 0.4201 0.3958 0.3572 11.75%
Adjusted Per Share Value based on latest NOSH - 239,860
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.69 31.16 25.26 13.83 17.89 9.38 7.79 24.95%
EPS 2.34 2.21 1.52 0.44 0.14 0.31 0.36 36.57%
DPS 0.81 1.08 0.31 0.15 0.10 0.00 0.20 26.22%
NAPS 0.2824 0.2123 0.124 0.0882 0.0853 0.0807 0.073 25.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.37 0.77 0.26 0.30 0.41 0.29 -
P/RPS 2.81 1.19 0.62 0.38 0.34 0.89 0.76 24.32%
P/EPS 35.76 16.79 10.35 11.95 42.25 26.80 16.38 13.88%
EY 2.80 5.96 9.66 8.37 2.37 3.73 6.10 -12.16%
DY 0.97 2.92 1.95 2.88 1.67 0.00 3.45 -19.04%
P/NAPS 2.96 1.75 1.27 0.60 0.71 1.04 0.81 24.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 -
Price 1.94 1.67 0.90 0.30 0.31 0.42 0.33 -
P/RPS 2.65 1.45 0.73 0.44 0.35 0.91 0.87 20.37%
P/EPS 33.68 20.47 12.10 13.79 43.66 27.45 18.64 10.35%
EY 2.97 4.89 8.27 7.25 2.29 3.64 5.36 -9.36%
DY 1.03 2.40 1.67 2.50 1.61 0.00 3.03 -16.44%
P/NAPS 2.79 2.13 1.49 0.70 0.74 1.06 0.92 20.28%

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