[GCB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.15%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,230,788 1,685,992 1,429,301 1,407,111 1,314,124 1,054,107 575,149 25.33%
PBT 9,617 -16,609 50,622 161,301 139,940 88,741 11,418 -2.81%
Tax 2,419 741 -12,155 -31,276 -3,936 -24,891 -3,312 -
NP 12,036 -15,868 38,467 130,025 136,004 63,850 8,106 6.80%
-
NP to SH 12,342 -16,812 37,085 129,440 134,513 63,778 7,283 9.18%
-
Tax Rate -25.15% - 24.01% 19.39% 2.81% 28.05% 29.01% -
Total Cost 2,218,752 1,701,860 1,390,834 1,277,086 1,178,120 990,257 567,043 25.51%
-
Net Worth 382,054 320,831 336,654 331,430 0 0 103,499 24.30%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 23,825 38,097 44,408 14,710 5,370 -
Div Payout % - - 64.24% 29.43% 33.01% 23.06% 73.74% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 382,054 320,831 336,654 331,430 0 0 103,499 24.30%
NOSH 476,615 476,223 475,702 475,920 317,879 240,147 239,860 12.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.54% -0.94% 2.69% 9.24% 10.35% 6.06% 1.41% -
ROE 3.23% -5.24% 11.02% 39.05% 0.00% 0.00% 7.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 468.05 354.03 300.46 295.66 413.40 438.94 239.78 11.78%
EPS 2.59 -3.53 7.80 27.20 42.32 26.56 3.04 -2.63%
DPS 0.00 0.00 5.00 8.01 13.97 6.13 2.24 -
NAPS 0.8016 0.6737 0.7077 0.6964 0.00 0.00 0.4315 10.86%
Adjusted Per Share Value based on latest NOSH - 475,920
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 190.05 143.63 121.76 119.87 111.95 89.80 49.00 25.33%
EPS 1.05 -1.43 3.16 11.03 11.46 5.43 0.62 9.17%
DPS 0.00 0.00 2.03 3.25 3.78 1.25 0.46 -
NAPS 0.3255 0.2733 0.2868 0.2824 0.00 0.00 0.0882 24.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.845 1.20 1.66 2.06 1.37 0.77 0.26 -
P/RPS 0.18 0.34 0.55 0.70 0.33 0.18 0.11 8.55%
P/EPS 32.63 -33.99 21.29 7.57 3.24 2.90 8.56 24.97%
EY 3.06 -2.94 4.70 13.20 30.89 34.49 11.68 -19.99%
DY 0.00 0.00 3.01 3.89 10.20 7.96 8.61 -
P/NAPS 1.05 1.78 2.35 2.96 0.00 0.00 0.60 9.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 -
Price 0.85 1.04 1.51 1.94 1.67 0.90 0.30 -
P/RPS 0.18 0.29 0.50 0.66 0.40 0.21 0.13 5.57%
P/EPS 32.82 -29.46 19.37 7.13 3.95 3.39 9.88 22.13%
EY 3.05 -3.39 5.16 14.02 25.34 29.51 10.12 -18.11%
DY 0.00 0.00 3.31 4.13 8.37 6.81 7.46 -
P/NAPS 1.06 1.54 2.13 2.79 0.00 0.00 0.70 7.15%

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