[GCB] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.95%
YoY- 47.73%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 998,104 841,587 744,608 598,781 542,860 597,512 708,831 5.86%
PBT 41,688 58,454 70,315 53,902 36,350 17,254 24,004 9.62%
Tax -7,233 -11,675 -9,783 -10,031 -6,654 -1,916 -2,558 18.89%
NP 34,455 46,779 60,532 43,871 29,696 15,338 21,446 8.21%
-
NP to SH 34,455 46,779 60,532 43,871 29,696 15,484 21,686 8.01%
-
Tax Rate 17.35% 19.97% 13.91% 18.61% 18.31% 11.10% 10.66% -
Total Cost 963,649 794,808 684,076 554,910 513,164 582,174 687,385 5.78%
-
Net Worth 1,299,952 1,161,709 823,879 602,106 468,455 412,237 382,054 22.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,368 15,210 4,778 - 4,779 7,168 - -
Div Payout % 30.09% 32.52% 7.89% - 16.09% 46.30% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,299,952 1,161,709 823,879 602,106 468,455 412,237 382,054 22.61%
NOSH 1,051,491 1,032,116 480,158 480,158 480,158 480,158 476,615 14.08%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.45% 5.56% 8.13% 7.33% 5.47% 2.57% 3.03% -
ROE 2.65% 4.03% 7.35% 7.29% 6.34% 3.76% 5.68% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 96.26 82.99 155.84 125.30 113.59 125.03 148.72 -6.98%
EPS 3.32 4.61 12.67 9.18 6.21 3.24 4.55 -5.11%
DPS 1.00 1.50 1.00 0.00 1.00 1.50 0.00 -
NAPS 1.2537 1.1456 1.7243 1.26 0.9802 0.8626 0.8016 7.73%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 84.95 71.63 63.38 50.96 46.20 50.86 60.33 5.86%
EPS 2.93 3.98 5.15 3.73 2.53 1.32 1.85 7.95%
DPS 0.88 1.29 0.41 0.00 0.41 0.61 0.00 -
NAPS 1.1064 0.9888 0.7012 0.5125 0.3987 0.3509 0.3252 22.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.96 3.30 3.98 2.42 1.64 1.02 0.845 -
P/RPS 3.08 3.98 2.55 1.93 1.44 0.82 0.57 32.43%
P/EPS 89.08 71.54 31.42 26.36 26.39 31.48 18.57 29.83%
EY 1.12 1.40 3.18 3.79 3.79 3.18 5.38 -22.99%
DY 0.34 0.45 0.25 0.00 0.61 1.47 0.00 -
P/NAPS 2.36 2.88 2.31 1.92 1.67 1.18 1.05 14.43%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 24/11/15 -
Price 2.76 3.11 2.51 2.80 2.07 1.16 0.85 -
P/RPS 2.87 3.75 1.61 2.23 1.82 0.93 0.57 30.88%
P/EPS 83.06 67.42 19.81 30.50 33.31 35.80 18.68 28.20%
EY 1.20 1.48 5.05 3.28 3.00 2.79 5.35 -22.03%
DY 0.36 0.48 0.40 0.00 0.48 1.29 0.00 -
P/NAPS 2.20 2.71 1.46 2.22 2.11 1.34 1.06 12.92%

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