[GCB] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 146.49%
YoY- 568.08%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 371,014 425,819 391,454 323,762 217,811 150,310 147,696 16.57%
PBT -11,544 34,164 42,229 32,090 9,067 59 3,047 -
Tax 2,994 -8,715 -6,481 12,167 -2,419 -154 -1,024 -
NP -8,550 25,449 35,748 44,257 6,648 -95 2,023 -
-
NP to SH -8,706 24,823 35,422 44,040 6,592 -312 2,046 -
-
Tax Rate - 25.51% 15.35% -37.92% 26.68% 261.02% 33.61% -
Total Cost 379,564 400,370 355,706 279,505 211,163 150,405 145,673 17.28%
-
Net Worth 329,604 347,379 265,139 179,547 105,064 94,026 94,958 23.02%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 16,675 12,705 12,598 3,595 1,156 3,601 -
Div Payout % - 67.18% 35.87% 28.61% 54.55% 0.00% 176.02% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 329,604 347,379 265,139 179,547 105,064 94,026 94,958 23.02%
NOSH 477,134 476,449 317,646 239,972 239,709 231,250 240,097 12.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.30% 5.98% 9.13% 13.67% 3.05% -0.06% 1.37% -
ROE -2.64% 7.15% 13.36% 24.53% 6.27% -0.33% 2.15% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.76 89.37 123.24 134.92 90.86 65.00 61.52 3.97%
EPS -1.83 5.21 7.43 13.77 2.75 -0.13 0.85 -
DPS 0.00 3.50 4.00 5.25 1.50 0.50 1.50 -
NAPS 0.6908 0.7291 0.8347 0.7482 0.4383 0.4066 0.3955 9.73%
Adjusted Per Share Value based on latest NOSH - 239,972
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 31.58 36.24 33.32 27.56 18.54 12.79 12.57 16.57%
EPS -0.74 2.11 3.01 3.75 0.56 -0.03 0.17 -
DPS 0.00 1.42 1.08 1.07 0.31 0.10 0.31 -
NAPS 0.2805 0.2957 0.2257 0.1528 0.0894 0.08 0.0808 23.02%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.37 1.64 1.37 1.12 0.30 0.35 0.40 -
P/RPS 1.76 1.83 1.11 0.83 0.33 0.54 0.65 18.04%
P/EPS -75.08 31.48 12.29 6.10 10.91 -259.42 46.94 -
EY -1.33 3.18 8.14 16.39 9.17 -0.39 2.13 -
DY 0.00 2.13 2.92 4.69 5.00 1.43 3.75 -
P/NAPS 1.98 2.25 1.64 1.50 0.68 0.86 1.01 11.86%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 24/02/12 31/01/11 24/02/10 26/02/09 29/02/08 -
Price 1.50 1.72 1.65 1.47 0.29 0.32 0.35 -
P/RPS 1.93 1.92 1.34 1.09 0.32 0.49 0.57 22.51%
P/EPS -82.21 33.01 14.80 8.01 10.55 -237.18 41.07 -
EY -1.22 3.03 6.76 12.48 9.48 -0.42 2.43 -
DY 0.00 2.03 2.42 3.57 5.17 1.56 4.29 -
P/NAPS 2.17 2.36 1.98 1.96 0.66 0.79 0.88 16.21%

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