[GCB] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 34.28%
YoY- 1.85%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,361,169 2,651,208 2,047,963 2,254,629 2,537,382 1,933,508 1,602,728 13.12%
PBT 287,119 245,040 178,490 57,484 67,030 -27,417 -16,317 -
Tax -52,718 -24,011 -35,606 -9,755 -20,530 4,990 1,618 -
NP 234,401 221,029 142,884 47,729 46,500 -22,427 -14,699 -
-
NP to SH 234,401 221,029 142,884 47,875 47,004 -22,583 -15,418 -
-
Tax Rate 18.36% 9.80% 19.95% 16.97% 30.63% - - -
Total Cost 3,126,768 2,430,179 1,905,079 2,206,900 2,490,882 1,955,935 1,617,427 11.60%
-
Net Worth 1,129,798 771,702 563,842 442,956 391,577 335,194 0 -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 20,394 23,891 14,335 7,168 - - - -
Div Payout % 8.70% 10.81% 10.03% 14.97% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,129,798 771,702 563,842 442,956 391,577 335,194 0 -
NOSH 1,023,686 480,158 480,158 480,158 480,158 478,780 500,000 12.67%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.97% 8.34% 6.98% 2.12% 1.83% -1.16% -0.92% -
ROE 20.75% 28.64% 25.34% 10.81% 12.00% -6.74% 0.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 333.02 554.87 428.59 471.94 530.70 403.84 320.55 0.63%
EPS 23.22 46.26 29.90 10.02 9.83 -4.72 -3.08 -
DPS 2.02 5.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 1.1194 1.6151 1.18 0.9272 0.819 0.7001 0.00 -
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 286.08 225.65 174.31 191.90 215.96 164.57 136.41 13.12%
EPS 19.95 18.81 12.16 4.07 4.00 -1.92 -1.31 -
DPS 1.74 2.03 1.22 0.61 0.00 0.00 0.00 -
NAPS 0.9616 0.6568 0.4799 0.377 0.3333 0.2853 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.66 3.38 1.64 1.14 0.895 0.79 1.30 -
P/RPS 0.80 0.61 0.38 0.24 0.17 0.20 0.41 11.77%
P/EPS 11.45 7.31 5.48 11.38 9.10 -16.75 -42.16 -
EY 8.73 13.69 18.23 8.79 10.98 -5.97 -2.37 -
DY 0.76 1.48 1.83 1.32 0.00 0.00 0.00 -
P/NAPS 2.38 2.09 1.39 1.23 1.09 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 -
Price 3.77 3.53 2.06 1.60 0.905 0.77 1.28 -
P/RPS 1.13 0.64 0.48 0.34 0.17 0.19 0.40 18.87%
P/EPS 16.23 7.63 6.89 15.97 9.21 -16.32 -41.51 -
EY 6.16 13.10 14.52 6.26 10.86 -6.13 -2.41 -
DY 0.54 1.42 1.46 0.94 0.00 0.00 0.00 -
P/NAPS 3.37 2.19 1.75 1.73 1.11 1.10 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