[GCB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -26.75%
YoY- -40.34%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,537,382 1,933,508 1,602,728 1,449,488 1,424,358 1,244,966 919,852 18.40%
PBT 67,030 -27,417 -16,317 99,672 158,812 133,119 69,213 -0.53%
Tax -20,530 4,990 1,618 -21,769 -30,137 -5,565 -17,692 2.50%
NP 46,500 -22,427 -14,699 77,903 128,675 127,554 51,521 -1.69%
-
NP to SH 47,004 -22,583 -15,418 76,343 127,966 126,441 51,129 -1.39%
-
Tax Rate 30.63% - - 21.84% 18.98% 4.18% 25.56% -
Total Cost 2,490,882 1,955,935 1,617,427 1,371,585 1,295,683 1,117,412 868,331 19.18%
-
Net Worth 391,577 335,194 0 354,258 317,464 23,387,226 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - 33,343 41,294 35,295 12,907 -
Div Payout % - - - 43.68% 32.27% 27.91% 25.24% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 391,577 335,194 0 354,258 317,464 23,387,226 0 -
NOSH 480,158 478,780 500,000 476,089 317,464 317,804 240,049 12.23%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.83% -1.16% -0.92% 5.37% 9.03% 10.25% 5.60% -
ROE 12.00% -6.74% 0.00% 21.55% 40.31% 0.54% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 530.70 403.84 320.55 304.46 448.67 391.74 383.19 5.57%
EPS 9.83 -4.72 -3.08 16.04 40.31 39.79 21.30 -12.08%
DPS 0.00 0.00 0.00 7.00 13.00 11.11 5.38 -
NAPS 0.819 0.7001 0.00 0.7441 1.00 73.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 476,089
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 215.96 164.57 136.41 123.37 121.23 105.96 78.29 18.40%
EPS 4.00 -1.92 -1.31 6.50 10.89 10.76 4.35 -1.38%
DPS 0.00 0.00 0.00 2.84 3.51 3.00 1.10 -
NAPS 0.3333 0.2853 0.00 0.3015 0.2702 19.9055 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.895 0.79 1.30 1.69 1.93 1.80 0.42 -
P/RPS 0.17 0.20 0.41 0.56 0.43 0.46 0.11 7.51%
P/EPS 9.10 -16.75 -42.16 10.54 4.79 4.52 1.97 29.02%
EY 10.98 -5.97 -2.37 9.49 20.89 22.10 50.71 -22.49%
DY 0.00 0.00 0.00 4.14 6.74 6.17 12.81 -
P/NAPS 1.09 1.13 0.00 2.27 1.93 0.02 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 11/08/11 09/08/10 -
Price 0.905 0.77 1.28 1.64 2.02 1.73 0.68 -
P/RPS 0.17 0.19 0.40 0.54 0.45 0.44 0.18 -0.94%
P/EPS 9.21 -16.32 -41.51 10.23 5.01 4.35 3.19 19.30%
EY 10.86 -6.13 -2.41 9.78 19.95 23.00 31.32 -16.16%
DY 0.00 0.00 0.00 4.27 6.44 6.42 7.91 -
P/NAPS 1.11 1.10 0.00 2.20 2.02 0.02 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