[GCB] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -28.3%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,102,485 990,527 960,121 909,382 648,074 519,689 631,314 9.73%
PBT 30,033 64,638 40,946 83,410 63,843 46,676 6,767 28.17%
Tax -6,277 -11,369 -7,050 -11,245 -10,703 -7,344 -1,014 35.48%
NP 23,756 53,269 33,896 72,165 53,140 39,332 5,753 26.64%
-
NP to SH 23,756 53,269 33,896 72,165 53,140 39,332 5,753 26.64%
-
Tax Rate 20.90% 17.59% 17.22% 13.48% 16.76% 15.73% 14.98% -
Total Cost 1,078,729 937,258 926,225 837,217 594,934 480,357 625,561 9.50%
-
Net Worth 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 25.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 15,825 10,343 10,084 7,167 - - -
Div Payout % - 29.71% 30.52% 13.97% 13.49% - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 25.56%
NOSH 1,174,914 1,057,132 1,035,161 1,009,078 480,158 480,158 480,158 16.07%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.15% 5.38% 3.53% 7.94% 8.20% 7.57% 0.91% -
ROE 1.42% 3.80% 2.77% 6.88% 7.52% 7.73% 1.35% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 93.84 93.88 92.82 90.18 135.64 108.74 132.15 -5.54%
EPS 2.02 5.05 3.28 7.16 11.12 8.23 1.20 9.06%
DPS 0.00 1.50 1.00 1.00 1.50 0.00 0.00 -
NAPS 1.4251 1.3295 1.1818 1.0401 1.478 1.0643 0.8935 8.08%
Adjusted Per Share Value based on latest NOSH - 1,035,161
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 93.84 84.31 81.72 77.40 55.16 44.23 53.73 9.73%
EPS 2.02 4.53 2.88 6.14 4.52 3.35 0.49 26.61%
DPS 0.00 1.35 0.88 0.86 0.61 0.00 0.00 -
NAPS 1.4251 1.1939 1.0404 0.8927 0.6011 0.4329 0.3633 25.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.42 2.65 3.14 2.00 3.55 1.38 0.93 -
P/RPS 2.58 2.82 3.38 2.22 2.62 1.27 0.70 24.27%
P/EPS 119.69 52.49 95.82 27.95 31.92 16.77 77.23 7.57%
EY 0.84 1.91 1.04 3.58 3.13 5.96 1.29 -6.89%
DY 0.00 0.57 0.32 0.50 0.42 0.00 0.00 -
P/NAPS 1.70 1.99 2.66 1.92 2.40 1.30 1.04 8.53%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 -
Price 2.51 2.23 2.80 3.00 4.04 1.77 1.01 -
P/RPS 2.67 2.38 3.02 3.33 2.98 1.63 0.76 23.28%
P/EPS 124.14 44.17 85.44 41.92 36.33 21.51 83.87 6.75%
EY 0.81 2.26 1.17 2.39 2.75 4.65 1.19 -6.20%
DY 0.00 0.67 0.36 0.33 0.37 0.00 0.00 -
P/NAPS 1.76 1.68 2.37 2.88 2.73 1.66 1.13 7.66%

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