[GCB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1004.74%
YoY- 263.8%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 598,781 542,860 597,512 708,831 411,551 328,287 348,474 9.43%
PBT 53,902 36,350 17,254 24,004 -13,030 -12,738 36,312 6.80%
Tax -10,031 -6,654 -1,916 -2,558 13 890 -8,724 2.35%
NP 43,871 29,696 15,338 21,446 -13,017 -11,848 27,588 8.03%
-
NP to SH 43,871 29,696 15,484 21,686 -13,239 -11,845 27,413 8.14%
-
Tax Rate 18.61% 18.31% 11.10% 10.66% - - 24.03% -
Total Cost 554,910 513,164 582,174 687,385 424,568 340,135 320,886 9.55%
-
Net Worth 602,106 468,455 412,237 382,054 320,831 336,654 331,430 10.45%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 4,779 7,168 - - - 9,518 -
Div Payout % - 16.09% 46.30% - - - 34.72% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 602,106 468,455 412,237 382,054 320,831 336,654 331,430 10.45%
NOSH 480,158 480,158 480,158 476,615 476,223 475,702 475,920 0.14%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.33% 5.47% 2.57% 3.03% -3.16% -3.61% 7.92% -
ROE 7.29% 6.34% 3.76% 5.68% -4.13% -3.52% 8.27% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 125.30 113.59 125.03 148.72 86.42 69.01 73.22 9.36%
EPS 9.18 6.21 3.24 4.55 -2.78 -2.49 5.76 8.07%
DPS 0.00 1.00 1.50 0.00 0.00 0.00 2.00 -
NAPS 1.26 0.9802 0.8626 0.8016 0.6737 0.7077 0.6964 10.38%
Adjusted Per Share Value based on latest NOSH - 476,615
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 51.01 46.25 50.90 60.39 35.06 27.97 29.69 9.43%
EPS 3.74 2.53 1.32 1.85 -1.13 -1.01 2.34 8.12%
DPS 0.00 0.41 0.61 0.00 0.00 0.00 0.81 -
NAPS 0.5129 0.3991 0.3512 0.3255 0.2733 0.2868 0.2824 10.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.42 1.64 1.02 0.845 1.20 1.66 2.06 -
P/RPS 1.93 1.44 0.82 0.57 1.39 2.41 2.81 -6.06%
P/EPS 26.36 26.39 31.48 18.57 -43.17 -66.67 35.76 -4.95%
EY 3.79 3.79 3.18 5.38 -2.32 -1.50 2.80 5.17%
DY 0.00 0.61 1.47 0.00 0.00 0.00 0.97 -
P/NAPS 1.92 1.67 1.18 1.05 1.78 2.35 2.96 -6.95%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 12/11/18 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 -
Price 2.80 2.07 1.16 0.85 1.04 1.51 1.94 -
P/RPS 2.23 1.82 0.93 0.57 1.20 2.19 2.65 -2.83%
P/EPS 30.50 33.31 35.80 18.68 -37.41 -60.64 33.68 -1.63%
EY 3.28 3.00 2.79 5.35 -2.67 -1.65 2.97 1.66%
DY 0.00 0.48 1.29 0.00 0.00 0.00 1.03 -
P/NAPS 2.22 2.11 1.34 1.06 1.54 2.13 2.79 -3.73%

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