[GCB] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 4.69%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 7,179,040 4,493,459 4,274,477 3,701,160 3,361,169 2,651,208 2,047,963 23.22%
PBT 264,075 133,671 232,998 199,065 287,119 245,040 178,490 6.73%
Tax -55,914 -30,717 -49,425 -34,729 -52,718 -24,011 -35,606 7.80%
NP 208,161 102,954 183,573 164,336 234,401 221,029 142,884 6.46%
-
NP to SH 208,161 102,954 183,573 164,336 234,401 221,029 142,884 6.46%
-
Tax Rate 21.17% 22.98% 21.21% 17.45% 18.36% 9.80% 19.95% -
Total Cost 6,970,879 4,390,505 4,090,904 3,536,824 3,126,768 2,430,179 1,905,079 24.11%
-
Net Worth 1,918,401 1,736,759 1,430,618 1,250,703 1,129,798 771,702 563,842 22.61%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 23,498 - 68,154 35,758 20,394 23,891 14,335 8.57%
Div Payout % 11.29% - 37.13% 21.76% 8.70% 10.81% 10.03% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,918,401 1,736,759 1,430,618 1,250,703 1,129,798 771,702 563,842 22.61%
NOSH 1,174,914 1,174,914 1,074,554 1,036,723 1,023,686 480,158 480,158 16.06%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.90% 2.29% 4.29% 4.44% 6.97% 8.34% 6.98% -
ROE 10.85% 5.93% 12.83% 13.14% 20.75% 28.64% 25.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 611.03 382.45 404.70 357.01 333.02 554.87 428.59 6.08%
EPS 17.72 8.76 17.38 15.85 23.22 46.26 29.90 -8.34%
DPS 2.00 0.00 6.50 3.45 2.02 5.00 3.00 -6.52%
NAPS 1.6328 1.4782 1.3545 1.2064 1.1194 1.6151 1.18 5.55%
Adjusted Per Share Value based on latest NOSH - 1,074,554
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 611.60 382.81 364.15 315.31 286.34 225.86 174.47 23.22%
EPS 17.73 8.77 15.64 14.00 19.97 18.83 12.17 6.46%
DPS 2.00 0.00 5.81 3.05 1.74 2.04 1.22 8.57%
NAPS 1.6343 1.4796 1.2188 1.0655 0.9625 0.6574 0.4803 22.61%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.68 2.31 2.52 2.73 2.66 3.38 1.64 -
P/RPS 0.60 0.60 0.62 0.76 0.80 0.61 0.38 7.90%
P/EPS 20.77 26.36 14.50 17.22 11.45 7.31 5.48 24.84%
EY 4.81 3.79 6.90 5.81 8.73 13.69 18.23 -19.89%
DY 0.54 0.00 2.58 1.26 0.76 1.48 1.83 -18.39%
P/NAPS 2.25 1.56 1.86 2.26 2.38 2.09 1.39 8.35%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 29/08/23 16/08/22 23/08/21 24/08/20 19/08/19 13/08/18 -
Price 3.35 2.11 2.45 2.83 3.77 3.53 2.06 -
P/RPS 0.55 0.55 0.61 0.79 1.13 0.64 0.48 2.29%
P/EPS 18.91 24.08 14.10 17.85 16.23 7.63 6.89 18.30%
EY 5.29 4.15 7.09 5.60 6.16 13.10 14.52 -15.47%
DY 0.60 0.00 2.65 1.22 0.54 1.42 1.46 -13.76%
P/NAPS 2.05 1.43 1.81 2.35 3.37 2.19 1.75 2.66%

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