[GCB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 48.71%
YoY- 8.39%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,800,534 1,130,281 1,088,341 1,023,226 796,402 651,292 493,830 24.04%
PBT 31,981 30,617 71,388 55,766 61,804 55,251 41,830 -4.37%
Tax -16,729 -10,300 -20,149 -8,494 -17,076 7,770 -11,004 7.22%
NP 15,252 20,317 51,239 47,272 44,728 63,021 30,826 -11.06%
-
NP to SH 15,252 20,317 51,239 47,272 44,728 63,021 30,826 -11.06%
-
Tax Rate 52.31% 33.64% 28.22% 15.23% 27.63% -14.06% 26.31% -
Total Cost 1,785,282 1,109,964 1,037,102 975,954 751,674 588,271 463,004 25.21%
-
Net Worth 1,752,855 1,640,008 1,343,474 1,189,658 521,852 666,856 476,579 24.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 20,835 10,203 5,532 9,557 - -
Div Payout % - - 40.66% 21.59% 12.37% 15.17% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,752,855 1,640,008 1,343,474 1,189,658 521,852 666,856 476,579 24.22%
NOSH 1,174,914 1,174,914 1,054,806 1,034,307 1,008,337 480,158 480,158 16.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.85% 1.80% 4.71% 4.62% 5.62% 9.68% 6.24% -
ROE 0.87% 1.24% 3.81% 3.97% 8.57% 9.45% 6.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 153.25 103.70 104.47 100.28 143.96 136.29 103.33 6.78%
EPS 1.30 1.86 4.92 4.63 8.09 13.19 6.45 -23.41%
DPS 0.00 0.00 2.00 1.00 1.00 2.00 0.00 -
NAPS 1.4919 1.5047 1.2896 1.1659 0.9433 1.3955 0.9972 6.94%
Adjusted Per Share Value based on latest NOSH - 1,054,806
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 153.39 96.29 92.72 87.17 67.85 55.48 42.07 24.04%
EPS 1.30 1.73 4.37 4.03 3.81 5.37 2.63 -11.07%
DPS 0.00 0.00 1.78 0.87 0.47 0.81 0.00 -
NAPS 1.4933 1.3972 1.1445 1.0135 0.4446 0.5681 0.406 24.23%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.83 2.40 2.80 2.67 3.08 2.75 2.13 -
P/RPS 1.19 2.31 2.68 2.66 2.14 2.02 2.06 -8.73%
P/EPS 140.97 128.75 56.93 57.63 38.10 20.85 33.02 27.35%
EY 0.71 0.78 1.76 1.74 2.63 4.80 3.03 -21.47%
DY 0.00 0.00 0.71 0.37 0.32 0.73 0.00 -
P/NAPS 1.23 1.60 2.17 2.29 3.27 1.97 2.14 -8.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 21/02/22 26/02/21 24/02/20 18/02/19 12/02/18 -
Price 1.57 2.40 3.05 2.66 2.99 3.50 1.99 -
P/RPS 1.02 2.31 2.92 2.65 2.08 2.57 1.93 -10.07%
P/EPS 120.94 128.75 62.01 57.42 36.98 26.54 30.85 25.55%
EY 0.83 0.78 1.61 1.74 2.70 3.77 3.24 -20.29%
DY 0.00 0.00 0.66 0.38 0.33 0.57 0.00 -
P/NAPS 1.05 1.60 2.37 2.28 3.17 2.51 2.00 -10.17%

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