[GCB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 51.09%
YoY- 1260.54%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,449,488 1,424,358 1,244,966 919,852 622,875 591,752 406,363 23.58%
PBT 99,672 158,812 133,119 69,213 7,142 14,603 20,762 29.85%
Tax -21,769 -30,137 -5,565 -17,692 -2,753 -3,278 -2,833 40.43%
NP 77,903 128,675 127,554 51,521 4,389 11,325 17,929 27.71%
-
NP to SH 76,343 127,966 126,441 51,129 3,758 11,315 17,652 27.61%
-
Tax Rate 21.84% 18.98% 4.18% 25.56% 38.55% 22.45% 13.65% -
Total Cost 1,371,585 1,295,683 1,117,412 868,331 618,486 580,427 388,434 23.37%
-
Net Worth 354,258 317,464 23,387,226 0 0 100,321 96,701 24.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 33,343 41,294 35,295 12,907 4,763 3,601 10,321 21.56%
Div Payout % 43.68% 32.27% 27.91% 25.24% 126.77% 31.83% 58.47% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 354,258 317,464 23,387,226 0 0 100,321 96,701 24.13%
NOSH 476,089 317,464 317,804 240,049 239,880 240,406 239,657 12.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.37% 9.03% 10.25% 5.60% 0.70% 1.91% 4.41% -
ROE 21.55% 40.31% 0.54% 0.00% 0.00% 11.28% 18.25% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 304.46 448.67 391.74 383.19 259.66 246.15 169.56 10.23%
EPS 16.04 40.31 39.79 21.30 1.57 4.71 7.37 13.82%
DPS 7.00 13.00 11.11 5.38 1.99 1.50 4.30 8.45%
NAPS 0.7441 1.00 73.59 0.00 0.00 0.4173 0.4035 10.72%
Adjusted Per Share Value based on latest NOSH - 240,049
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 123.48 121.34 106.06 78.36 53.06 50.41 34.62 23.58%
EPS 6.50 10.90 10.77 4.36 0.32 0.96 1.50 27.65%
DPS 2.84 3.52 3.01 1.10 0.41 0.31 0.88 21.54%
NAPS 0.3018 0.2705 19.924 0.00 0.00 0.0855 0.0824 24.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.69 1.93 1.80 0.42 0.29 0.34 0.39 -
P/RPS 0.56 0.43 0.46 0.11 0.11 0.14 0.23 15.97%
P/EPS 10.54 4.79 4.52 1.97 18.51 7.22 5.29 12.16%
EY 9.49 20.89 22.10 50.71 5.40 13.84 18.89 -10.83%
DY 4.14 6.74 6.17 12.81 6.85 4.41 11.03 -15.05%
P/NAPS 2.27 1.93 0.02 0.00 0.00 0.81 0.97 15.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 -
Price 1.64 2.02 1.73 0.68 0.27 0.34 0.43 -
P/RPS 0.54 0.45 0.44 0.18 0.10 0.14 0.25 13.68%
P/EPS 10.23 5.01 4.35 3.19 17.23 7.22 5.84 9.78%
EY 9.78 19.95 23.00 31.32 5.80 13.84 17.13 -8.91%
DY 4.27 6.44 6.42 7.91 7.36 4.41 10.00 -13.21%
P/NAPS 2.20 2.02 0.02 0.00 0.00 0.81 1.07 12.75%

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