[GCB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 28.6%
YoY- -8.57%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 493,830 543,577 653,774 503,893 371,014 425,819 391,454 3.94%
PBT 41,830 5,268 13,340 -13,416 -11,544 34,164 42,229 -0.15%
Tax -11,004 -2,532 -12,973 3,442 2,994 -8,715 -6,481 9.21%
NP 30,826 2,736 367 -9,974 -8,550 25,449 35,748 -2.43%
-
NP to SH 30,826 2,736 963 -9,452 -8,706 24,823 35,422 -2.28%
-
Tax Rate 26.31% 48.06% 97.25% - - 25.51% 15.35% -
Total Cost 463,004 540,841 653,407 513,867 379,564 400,370 355,706 4.48%
-
Net Worth 476,579 424,391 377,196 321,636 329,604 347,379 265,139 10.25%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 16,675 12,705 -
Div Payout % - - - - - 67.18% 35.87% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 476,579 424,391 377,196 321,636 329,604 347,379 265,139 10.25%
NOSH 480,158 480,158 477,222 476,923 477,134 476,449 317,646 7.12%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.24% 0.50% 0.06% -1.98% -2.30% 5.98% 9.13% -
ROE 6.47% 0.64% 0.26% -2.94% -2.64% 7.15% 13.36% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 103.33 113.74 137.00 105.65 77.76 89.37 123.24 -2.89%
EPS 6.45 0.57 0.20 -1.98 -1.83 5.21 7.43 -2.32%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 4.00 -
NAPS 0.9972 0.888 0.7904 0.6744 0.6908 0.7291 0.8347 3.00%
Adjusted Per Share Value based on latest NOSH - 476,923
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 42.03 46.27 55.64 42.89 31.58 36.24 33.32 3.94%
EPS 2.62 0.23 0.08 -0.80 -0.74 2.11 3.01 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 1.08 -
NAPS 0.4056 0.3612 0.321 0.2738 0.2805 0.2957 0.2257 10.25%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.13 1.08 1.35 1.02 1.37 1.64 1.37 -
P/RPS 2.06 0.95 0.99 0.97 1.76 1.83 1.11 10.84%
P/EPS 33.02 188.65 669.00 -51.47 -75.08 31.48 12.29 17.88%
EY 3.03 0.53 0.15 -1.94 -1.33 3.18 8.14 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.92 -
P/NAPS 2.14 1.22 1.71 1.51 1.98 2.25 1.64 4.53%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 -
Price 1.99 1.07 1.17 0.95 1.50 1.72 1.65 -
P/RPS 1.93 0.94 0.85 0.90 1.93 1.92 1.34 6.26%
P/EPS 30.85 186.91 579.80 -47.93 -82.21 33.01 14.80 13.01%
EY 3.24 0.54 0.17 -2.09 -1.22 3.03 6.76 -11.52%
DY 0.00 0.00 0.00 0.00 0.00 2.03 2.42 -
P/NAPS 2.00 1.20 1.48 1.41 2.17 2.36 1.98 0.16%

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