[GCB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 26.33%
YoY- 2212.82%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 425,819 391,454 323,762 217,811 150,310 147,696 108,548 25.55%
PBT 34,164 42,229 32,090 9,067 59 3,047 6,218 32.80%
Tax -8,715 -6,481 12,167 -2,419 -154 -1,024 -1,203 39.06%
NP 25,449 35,748 44,257 6,648 -95 2,023 5,015 31.05%
-
NP to SH 24,823 35,422 44,040 6,592 -312 2,046 4,905 30.99%
-
Tax Rate 25.51% 15.35% -37.92% 26.68% 261.02% 33.61% 19.35% -
Total Cost 400,370 355,706 279,505 211,163 150,405 145,673 103,533 25.25%
-
Net Worth 347,379 265,139 179,547 105,064 94,026 94,958 88,281 25.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,675 12,705 12,598 3,595 1,156 3,601 5,526 20.19%
Div Payout % 67.18% 35.87% 28.61% 54.55% 0.00% 176.02% 112.67% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 347,379 265,139 179,547 105,064 94,026 94,958 88,281 25.62%
NOSH 476,449 317,646 239,972 239,709 231,250 240,097 240,288 12.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.98% 9.13% 13.67% 3.05% -0.06% 1.37% 4.62% -
ROE 7.15% 13.36% 24.53% 6.27% -0.33% 2.15% 5.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 89.37 123.24 134.92 90.86 65.00 61.52 45.17 12.03%
EPS 5.21 7.43 13.77 2.75 -0.13 0.85 2.04 16.89%
DPS 3.50 4.00 5.25 1.50 0.50 1.50 2.30 7.24%
NAPS 0.7291 0.8347 0.7482 0.4383 0.4066 0.3955 0.3674 12.08%
Adjusted Per Share Value based on latest NOSH - 239,709
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.24 33.32 27.56 18.54 12.79 12.57 9.24 25.55%
EPS 2.11 3.01 3.75 0.56 -0.03 0.17 0.42 30.83%
DPS 1.42 1.08 1.07 0.31 0.10 0.31 0.47 20.21%
NAPS 0.2957 0.2257 0.1528 0.0894 0.08 0.0808 0.0751 25.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.64 1.37 1.12 0.30 0.35 0.40 0.32 -
P/RPS 1.83 1.11 0.83 0.33 0.54 0.65 0.71 17.07%
P/EPS 31.48 12.29 6.10 10.91 -259.42 46.94 15.68 12.30%
EY 3.18 8.14 16.39 9.17 -0.39 2.13 6.38 -10.94%
DY 2.13 2.92 4.69 5.00 1.43 3.75 7.19 -18.33%
P/NAPS 2.25 1.64 1.50 0.68 0.86 1.01 0.87 17.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 31/01/11 24/02/10 26/02/09 29/02/08 26/02/07 -
Price 1.72 1.65 1.47 0.29 0.32 0.35 0.45 -
P/RPS 1.92 1.34 1.09 0.32 0.49 0.57 1.00 11.47%
P/EPS 33.01 14.80 8.01 10.55 -237.18 41.07 22.04 6.95%
EY 3.03 6.76 12.48 9.48 -0.42 2.43 4.54 -6.51%
DY 2.03 2.42 3.57 5.17 1.56 4.29 5.11 -14.24%
P/NAPS 2.36 1.98 1.96 0.66 0.79 0.88 1.22 11.61%

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