[GCB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -44.14%
YoY- -58.29%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 323,762 217,811 150,310 147,696 108,548 101,996 92,255 23.26%
PBT 32,090 9,067 59 3,047 6,218 4,357 4,311 39.71%
Tax 12,167 -2,419 -154 -1,024 -1,203 -1,298 -844 -
NP 44,257 6,648 -95 2,023 5,015 3,059 3,467 52.84%
-
NP to SH 44,040 6,592 -312 2,046 4,905 3,059 3,467 52.72%
-
Tax Rate -37.92% 26.68% 261.02% 33.61% 19.35% 29.79% 19.58% -
Total Cost 279,505 211,163 150,405 145,673 103,533 98,937 88,788 21.05%
-
Net Worth 179,547 105,064 94,026 94,958 88,281 81,581 34,446 31.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,598 3,595 1,156 3,601 5,526 4,817 10,214 3.55%
Div Payout % 28.61% 54.55% 0.00% 176.02% 112.67% 157.48% 294.62% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 179,547 105,064 94,026 94,958 88,281 81,581 34,446 31.65%
NOSH 239,972 239,709 231,250 240,097 240,288 240,866 124,265 11.58%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.67% 3.05% -0.06% 1.37% 4.62% 3.00% 3.76% -
ROE 24.53% 6.27% -0.33% 2.15% 5.56% 3.75% 10.06% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 134.92 90.86 65.00 61.52 45.17 42.35 74.24 10.46%
EPS 13.77 2.75 -0.13 0.85 2.04 1.27 2.79 30.46%
DPS 5.25 1.50 0.50 1.50 2.30 2.00 8.22 -7.19%
NAPS 0.7482 0.4383 0.4066 0.3955 0.3674 0.3387 0.2772 17.98%
Adjusted Per Share Value based on latest NOSH - 240,097
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.58 18.56 12.81 12.58 9.25 8.69 7.86 23.25%
EPS 3.75 0.56 -0.03 0.17 0.42 0.26 0.30 52.31%
DPS 1.07 0.31 0.10 0.31 0.47 0.41 0.87 3.50%
NAPS 0.153 0.0895 0.0801 0.0809 0.0752 0.0695 0.0293 31.69%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.12 0.30 0.35 0.40 0.32 0.32 0.00 -
P/RPS 0.83 0.33 0.54 0.65 0.71 0.76 0.00 -
P/EPS 6.10 10.91 -259.42 46.94 15.68 25.20 0.00 -
EY 16.39 9.17 -0.39 2.13 6.38 3.97 0.00 -
DY 4.69 5.00 1.43 3.75 7.19 6.25 0.00 -
P/NAPS 1.50 0.68 0.86 1.01 0.87 0.94 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/01/11 24/02/10 26/02/09 29/02/08 26/02/07 08/03/06 06/04/05 -
Price 1.47 0.29 0.32 0.35 0.45 0.32 0.00 -
P/RPS 1.09 0.32 0.49 0.57 1.00 0.76 0.00 -
P/EPS 8.01 10.55 -237.18 41.07 22.04 25.20 0.00 -
EY 12.48 9.48 -0.42 2.43 4.54 3.97 0.00 -
DY 3.57 5.17 1.56 4.29 5.11 6.25 0.00 -
P/NAPS 1.96 0.66 0.79 0.88 1.22 0.94 0.00 -

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