[GCB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 16.41%
YoY- 198.45%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,701,160 3,361,169 2,651,208 2,047,963 2,254,629 2,537,382 1,933,508 11.41%
PBT 199,065 287,119 245,040 178,490 57,484 67,030 -27,417 -
Tax -34,729 -52,718 -24,011 -35,606 -9,755 -20,530 4,990 -
NP 164,336 234,401 221,029 142,884 47,729 46,500 -22,427 -
-
NP to SH 164,336 234,401 221,029 142,884 47,875 47,004 -22,583 -
-
Tax Rate 17.45% 18.36% 9.80% 19.95% 16.97% 30.63% - -
Total Cost 3,536,824 3,126,768 2,430,179 1,905,079 2,206,900 2,490,882 1,955,935 10.36%
-
Net Worth 1,250,703 1,129,798 771,702 563,842 442,956 391,577 335,194 24.51%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 35,758 20,394 23,891 14,335 7,168 - - -
Div Payout % 21.76% 8.70% 10.81% 10.03% 14.97% - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,250,703 1,129,798 771,702 563,842 442,956 391,577 335,194 24.51%
NOSH 1,036,723 1,023,686 480,158 480,158 480,158 480,158 478,780 13.72%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.44% 6.97% 8.34% 6.98% 2.12% 1.83% -1.16% -
ROE 13.14% 20.75% 28.64% 25.34% 10.81% 12.00% -6.74% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 357.01 333.02 554.87 428.59 471.94 530.70 403.84 -2.03%
EPS 15.85 23.22 46.26 29.90 10.02 9.83 -4.72 -
DPS 3.45 2.02 5.00 3.00 1.50 0.00 0.00 -
NAPS 1.2064 1.1194 1.6151 1.18 0.9272 0.819 0.7001 9.48%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 315.02 286.08 225.65 174.31 191.90 215.96 164.57 11.41%
EPS 13.99 19.95 18.81 12.16 4.07 4.00 -1.92 -
DPS 3.04 1.74 2.03 1.22 0.61 0.00 0.00 -
NAPS 1.0645 0.9616 0.6568 0.4799 0.377 0.3333 0.2853 24.51%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.73 2.66 3.38 1.64 1.14 0.895 0.79 -
P/RPS 0.76 0.80 0.61 0.38 0.24 0.17 0.20 24.89%
P/EPS 17.22 11.45 7.31 5.48 11.38 9.10 -16.75 -
EY 5.81 8.73 13.69 18.23 8.79 10.98 -5.97 -
DY 1.26 0.76 1.48 1.83 1.32 0.00 0.00 -
P/NAPS 2.26 2.38 2.09 1.39 1.23 1.09 1.13 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 -
Price 2.83 3.77 3.53 2.06 1.60 0.905 0.77 -
P/RPS 0.79 1.13 0.64 0.48 0.34 0.17 0.19 26.78%
P/EPS 17.85 16.23 7.63 6.89 15.97 9.21 -16.32 -
EY 5.60 6.16 13.10 14.52 6.26 10.86 -6.13 -
DY 1.22 0.54 1.42 1.46 0.94 0.00 0.00 -
P/NAPS 2.35 3.37 2.19 1.75 1.73 1.11 1.10 13.47%

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