[GCB] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -17.41%
YoY- -45.25%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,314,124 1,054,107 575,149 691,720 424,963 373,228 310,699 27.15%
PBT 139,940 88,741 11,418 12,728 20,790 19,012 15,699 43.97%
Tax -3,936 -24,891 -3,312 -3,296 -3,490 -3,137 -1,578 16.44%
NP 136,004 63,850 8,106 9,432 17,300 15,875 14,121 45.83%
-
NP to SH 134,513 63,778 7,283 9,345 17,070 15,678 13,987 45.80%
-
Tax Rate 2.81% 28.05% 29.01% 25.90% 16.79% 16.50% 10.05% -
Total Cost 1,178,120 990,257 567,043 682,288 407,663 357,353 296,578 25.83%
-
Net Worth 0 0 103,499 100,173 94,759 85,667 82,043 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 44,408 14,710 5,370 4,793 7,923 12,021 6,211 38.77%
Div Payout % 33.01% 23.06% 73.74% 51.30% 46.42% 76.68% 44.41% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 0 103,499 100,173 94,759 85,667 82,043 -
NOSH 317,879 240,147 239,860 238,450 239,411 239,830 240,104 4.78%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.35% 6.06% 1.41% 1.36% 4.07% 4.25% 4.54% -
ROE 0.00% 0.00% 7.04% 9.33% 18.01% 18.30% 17.05% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 413.40 438.94 239.78 290.09 177.50 155.62 129.40 21.34%
EPS 42.32 26.56 3.04 3.92 7.13 6.54 5.83 39.12%
DPS 13.97 6.13 2.24 2.00 3.30 5.00 2.59 32.41%
NAPS 0.00 0.00 0.4315 0.4201 0.3958 0.3572 0.3417 -
Adjusted Per Share Value based on latest NOSH - 238,450
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 111.95 89.80 49.00 58.93 36.20 31.80 26.47 27.15%
EPS 11.46 5.43 0.62 0.80 1.45 1.34 1.19 45.83%
DPS 3.78 1.25 0.46 0.41 0.67 1.02 0.53 38.71%
NAPS 0.00 0.00 0.0882 0.0853 0.0807 0.073 0.0699 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.37 0.77 0.26 0.30 0.41 0.29 0.31 -
P/RPS 0.33 0.18 0.11 0.10 0.23 0.19 0.24 5.44%
P/EPS 3.24 2.90 8.56 7.65 5.75 4.44 5.32 -7.92%
EY 30.89 34.49 11.68 13.06 17.39 22.54 18.79 8.63%
DY 10.20 7.96 8.61 6.67 8.05 17.24 8.35 3.39%
P/NAPS 0.00 0.00 0.60 0.71 1.04 0.81 0.91 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 22/11/05 -
Price 1.67 0.90 0.30 0.31 0.42 0.33 0.32 -
P/RPS 0.40 0.21 0.13 0.11 0.24 0.21 0.25 8.14%
P/EPS 3.95 3.39 9.88 7.91 5.89 5.05 5.49 -5.33%
EY 25.34 29.51 10.12 12.64 16.98 19.81 18.20 5.66%
DY 8.37 6.81 7.46 6.45 7.86 15.15 8.08 0.58%
P/NAPS 0.00 0.00 0.70 0.74 1.06 0.92 0.94 -

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