[GCB] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -4.57%
YoY- -35.9%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,244,966 919,852 622,875 591,752 406,363 386,913 205,548 34.99%
PBT 133,119 69,213 7,142 14,603 20,762 19,143 10,523 52.61%
Tax -5,565 -17,692 -2,753 -3,278 -2,833 -2,860 -1,074 31.52%
NP 127,554 51,521 4,389 11,325 17,929 16,283 9,449 54.27%
-
NP to SH 126,441 51,129 3,758 11,315 17,652 16,043 9,377 54.24%
-
Tax Rate 4.18% 25.56% 38.55% 22.45% 13.65% 14.94% 10.21% -
Total Cost 1,117,412 868,331 618,486 580,427 388,434 370,630 196,099 33.62%
-
Net Worth 23,387,226 0 0 100,321 96,701 88,508 79,751 157.64%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 35,295 12,907 4,763 3,601 10,321 12,744 3,090 50.04%
Div Payout % 27.91% 25.24% 126.77% 31.83% 58.47% 79.44% 32.96% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 23,387,226 0 0 100,321 96,701 88,508 79,751 157.64%
NOSH 317,804 240,049 239,880 240,406 239,657 239,731 237,708 4.95%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.25% 5.60% 0.70% 1.91% 4.41% 4.21% 4.60% -
ROE 0.54% 0.00% 0.00% 11.28% 18.25% 18.13% 11.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 391.74 383.19 259.66 246.15 169.56 161.39 86.47 28.61%
EPS 39.79 21.30 1.57 4.71 7.37 6.69 3.94 46.99%
DPS 11.11 5.38 1.99 1.50 4.30 5.30 1.30 42.96%
NAPS 73.59 0.00 0.00 0.4173 0.4035 0.3692 0.3355 145.47%
Adjusted Per Share Value based on latest NOSH - 240,406
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 105.96 78.29 53.01 50.37 34.59 32.93 17.49 34.99%
EPS 10.76 4.35 0.32 0.96 1.50 1.37 0.80 54.18%
DPS 3.00 1.10 0.41 0.31 0.88 1.08 0.26 50.29%
NAPS 19.9055 0.00 0.00 0.0854 0.0823 0.0753 0.0679 157.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.80 0.42 0.29 0.34 0.39 0.31 0.32 -
P/RPS 0.46 0.11 0.11 0.14 0.23 0.19 0.37 3.69%
P/EPS 4.52 1.97 18.51 7.22 5.29 4.63 8.11 -9.27%
EY 22.10 50.71 5.40 13.84 18.89 21.59 12.33 10.20%
DY 6.17 12.81 6.85 4.41 11.03 17.10 4.06 7.22%
P/NAPS 0.02 0.00 0.00 0.81 0.97 0.84 0.95 -47.43%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 - -
Price 1.73 0.68 0.27 0.34 0.43 0.28 0.00 -
P/RPS 0.44 0.18 0.10 0.14 0.25 0.17 0.00 -
P/EPS 4.35 3.19 17.23 7.22 5.84 4.18 0.00 -
EY 23.00 31.32 5.80 13.84 17.13 23.90 0.00 -
DY 6.42 7.91 7.36 4.41 10.00 18.93 0.00 -
P/NAPS 0.02 0.00 0.00 0.81 1.07 0.76 0.00 -

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