[GCB] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 22.71%
YoY- 308.14%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,651,208 2,047,963 2,254,629 2,537,382 1,933,508 1,602,728 1,449,488 10.58%
PBT 245,040 178,490 57,484 67,030 -27,417 -16,317 99,672 16.16%
Tax -24,011 -35,606 -9,755 -20,530 4,990 1,618 -21,769 1.64%
NP 221,029 142,884 47,729 46,500 -22,427 -14,699 77,903 18.97%
-
NP to SH 221,029 142,884 47,875 47,004 -22,583 -15,418 76,343 19.37%
-
Tax Rate 9.80% 19.95% 16.97% 30.63% - - 21.84% -
Total Cost 2,430,179 1,905,079 2,206,900 2,490,882 1,955,935 1,617,427 1,371,585 9.99%
-
Net Worth 771,702 563,842 442,956 391,577 335,194 0 354,258 13.84%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 23,891 14,335 7,168 - - - 33,343 -5.40%
Div Payout % 10.81% 10.03% 14.97% - - - 43.68% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 771,702 563,842 442,956 391,577 335,194 0 354,258 13.84%
NOSH 480,158 480,158 480,158 480,158 478,780 500,000 476,089 0.14%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.34% 6.98% 2.12% 1.83% -1.16% -0.92% 5.37% -
ROE 28.64% 25.34% 10.81% 12.00% -6.74% 0.00% 21.55% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 554.87 428.59 471.94 530.70 403.84 320.55 304.46 10.51%
EPS 46.26 29.90 10.02 9.83 -4.72 -3.08 16.04 19.29%
DPS 5.00 3.00 1.50 0.00 0.00 0.00 7.00 -5.45%
NAPS 1.6151 1.18 0.9272 0.819 0.7001 0.00 0.7441 13.78%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 225.86 174.47 192.08 216.16 164.72 136.54 123.48 10.58%
EPS 18.83 12.17 4.08 4.00 -1.92 -1.31 6.50 19.38%
DPS 2.04 1.22 0.61 0.00 0.00 0.00 2.84 -5.36%
NAPS 0.6574 0.4803 0.3774 0.3336 0.2856 0.00 0.3018 13.84%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.38 1.64 1.14 0.895 0.79 1.30 1.69 -
P/RPS 0.61 0.38 0.24 0.17 0.20 0.41 0.56 1.43%
P/EPS 7.31 5.48 11.38 9.10 -16.75 -42.16 10.54 -5.91%
EY 13.69 18.23 8.79 10.98 -5.97 -2.37 9.49 6.29%
DY 1.48 1.83 1.32 0.00 0.00 0.00 4.14 -15.74%
P/NAPS 2.09 1.39 1.23 1.09 1.13 0.00 2.27 -1.36%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 22/08/13 -
Price 3.53 2.06 1.60 0.905 0.77 1.28 1.64 -
P/RPS 0.64 0.48 0.34 0.17 0.19 0.40 0.54 2.87%
P/EPS 7.63 6.89 15.97 9.21 -16.32 -41.51 10.23 -4.76%
EY 13.10 14.52 6.26 10.86 -6.13 -2.41 9.78 4.98%
DY 1.42 1.46 0.94 0.00 0.00 0.00 4.27 -16.75%
P/NAPS 2.19 1.75 1.73 1.11 1.10 0.00 2.20 -0.07%

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