[GCB] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 8.56%
YoY- -46.47%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,047,963 2,254,629 2,537,382 1,933,508 1,602,728 1,449,488 1,424,358 6.23%
PBT 178,490 57,484 67,030 -27,417 -16,317 99,672 158,812 1.96%
Tax -35,606 -9,755 -20,530 4,990 1,618 -21,769 -30,137 2.81%
NP 142,884 47,729 46,500 -22,427 -14,699 77,903 128,675 1.76%
-
NP to SH 142,884 47,875 47,004 -22,583 -15,418 76,343 127,966 1.85%
-
Tax Rate 19.95% 16.97% 30.63% - - 21.84% 18.98% -
Total Cost 1,905,079 2,206,900 2,490,882 1,955,935 1,617,427 1,371,585 1,295,683 6.63%
-
Net Worth 563,842 442,956 391,577 335,194 0 354,258 317,464 10.04%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 14,335 7,168 - - - 33,343 41,294 -16.15%
Div Payout % 10.03% 14.97% - - - 43.68% 32.27% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 563,842 442,956 391,577 335,194 0 354,258 317,464 10.04%
NOSH 480,158 480,158 480,158 478,780 500,000 476,089 317,464 7.13%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.98% 2.12% 1.83% -1.16% -0.92% 5.37% 9.03% -
ROE 25.34% 10.81% 12.00% -6.74% 0.00% 21.55% 40.31% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 428.59 471.94 530.70 403.84 320.55 304.46 448.67 -0.75%
EPS 29.90 10.02 9.83 -4.72 -3.08 16.04 40.31 -4.85%
DPS 3.00 1.50 0.00 0.00 0.00 7.00 13.00 -21.67%
NAPS 1.18 0.9272 0.819 0.7001 0.00 0.7441 1.00 2.79%
Adjusted Per Share Value based on latest NOSH - 478,780
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 174.47 192.08 216.16 164.72 136.54 123.48 121.34 6.23%
EPS 12.17 4.08 4.00 -1.92 -1.31 6.50 10.90 1.85%
DPS 1.22 0.61 0.00 0.00 0.00 2.84 3.52 -16.18%
NAPS 0.4803 0.3774 0.3336 0.2856 0.00 0.3018 0.2705 10.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.64 1.14 0.895 0.79 1.30 1.69 1.93 -
P/RPS 0.38 0.24 0.17 0.20 0.41 0.56 0.43 -2.03%
P/EPS 5.48 11.38 9.10 -16.75 -42.16 10.54 4.79 2.26%
EY 18.23 8.79 10.98 -5.97 -2.37 9.49 20.89 -2.24%
DY 1.83 1.32 0.00 0.00 0.00 4.14 6.74 -19.52%
P/NAPS 1.39 1.23 1.09 1.13 0.00 2.27 1.93 -5.32%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 -
Price 2.06 1.60 0.905 0.77 1.28 1.64 2.02 -
P/RPS 0.48 0.34 0.17 0.19 0.40 0.54 0.45 1.08%
P/EPS 6.89 15.97 9.21 -16.32 -41.51 10.23 5.01 5.45%
EY 14.52 6.26 10.86 -6.13 -2.41 9.78 19.95 -5.15%
DY 1.46 0.94 0.00 0.00 0.00 4.27 6.44 -21.90%
P/NAPS 1.75 1.73 1.11 1.10 0.00 2.20 2.02 -2.36%

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