[GCB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.28%
YoY- -66.79%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,424,358 1,244,966 919,852 622,875 591,752 406,363 386,913 24.23%
PBT 158,812 133,119 69,213 7,142 14,603 20,762 19,143 42.23%
Tax -30,137 -5,565 -17,692 -2,753 -3,278 -2,833 -2,860 48.01%
NP 128,675 127,554 51,521 4,389 11,325 17,929 16,283 41.08%
-
NP to SH 127,966 126,441 51,129 3,758 11,315 17,652 16,043 41.30%
-
Tax Rate 18.98% 4.18% 25.56% 38.55% 22.45% 13.65% 14.94% -
Total Cost 1,295,683 1,117,412 868,331 618,486 580,427 388,434 370,630 23.17%
-
Net Worth 317,464 23,387,226 0 0 100,321 96,701 88,508 23.69%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 41,294 35,295 12,907 4,763 3,601 10,321 12,744 21.62%
Div Payout % 32.27% 27.91% 25.24% 126.77% 31.83% 58.47% 79.44% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 317,464 23,387,226 0 0 100,321 96,701 88,508 23.69%
NOSH 317,464 317,804 240,049 239,880 240,406 239,657 239,731 4.78%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.03% 10.25% 5.60% 0.70% 1.91% 4.41% 4.21% -
ROE 40.31% 0.54% 0.00% 0.00% 11.28% 18.25% 18.13% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 448.67 391.74 383.19 259.66 246.15 169.56 161.39 18.56%
EPS 40.31 39.79 21.30 1.57 4.71 7.37 6.69 34.85%
DPS 13.00 11.11 5.38 1.99 1.50 4.30 5.30 16.11%
NAPS 1.00 73.59 0.00 0.00 0.4173 0.4035 0.3692 18.04%
Adjusted Per Share Value based on latest NOSH - 239,880
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 121.23 105.96 78.29 53.01 50.37 34.59 32.93 24.23%
EPS 10.89 10.76 4.35 0.32 0.96 1.50 1.37 41.22%
DPS 3.51 3.00 1.10 0.41 0.31 0.88 1.08 21.68%
NAPS 0.2702 19.9055 0.00 0.00 0.0854 0.0823 0.0753 23.70%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.93 1.80 0.42 0.29 0.34 0.39 0.31 -
P/RPS 0.43 0.46 0.11 0.11 0.14 0.23 0.19 14.56%
P/EPS 4.79 4.52 1.97 18.51 7.22 5.29 4.63 0.56%
EY 20.89 22.10 50.71 5.40 13.84 18.89 21.59 -0.54%
DY 6.74 6.17 12.81 6.85 4.41 11.03 17.10 -14.36%
P/NAPS 1.93 0.02 0.00 0.00 0.81 0.97 0.84 14.85%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.02 1.73 0.68 0.27 0.34 0.43 0.28 -
P/RPS 0.45 0.44 0.18 0.10 0.14 0.25 0.17 17.59%
P/EPS 5.01 4.35 3.19 17.23 7.22 5.84 4.18 3.06%
EY 19.95 23.00 31.32 5.80 13.84 17.13 23.90 -2.96%
DY 6.44 6.42 7.91 7.36 4.41 10.00 18.93 -16.43%
P/NAPS 2.02 0.02 0.00 0.00 0.81 1.07 0.76 17.67%

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