[GCB] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -13.19%
YoY- 230.59%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,797,035 2,103,884 2,199,977 2,426,063 2,230,788 1,685,992 1,429,301 11.83%
PBT 261,453 196,042 76,580 60,280 9,617 -16,609 50,622 31.45%
Tax -23,763 -38,983 -14,493 -19,888 2,419 741 -12,155 11.81%
NP 237,690 157,059 62,087 40,392 12,036 -15,868 38,467 35.44%
-
NP to SH 237,690 157,059 62,087 40,802 12,342 -16,812 37,085 36.27%
-
Tax Rate 9.09% 19.89% 18.93% 32.99% -25.15% - 24.01% -
Total Cost 2,559,345 1,946,825 2,137,890 2,385,671 2,218,752 1,701,860 1,390,834 10.69%
-
Net Worth 823,879 602,106 468,455 412,237 382,054 320,831 336,654 16.07%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 28,669 9,556 4,779 7,168 - - 23,825 3.13%
Div Payout % 12.06% 6.08% 7.70% 17.57% - - 64.24% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 823,879 602,106 468,455 412,237 382,054 320,831 336,654 16.07%
NOSH 480,158 480,158 480,158 480,158 476,615 476,223 475,702 0.15%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.50% 7.47% 2.82% 1.66% 0.54% -0.94% 2.69% -
ROE 28.85% 26.08% 13.25% 9.90% 3.23% -5.24% 11.02% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 585.39 440.27 460.33 507.65 468.05 354.03 300.46 11.75%
EPS 49.75 32.87 12.99 8.54 2.59 -3.53 7.80 36.16%
DPS 6.00 2.00 1.00 1.50 0.00 0.00 5.00 3.08%
NAPS 1.7243 1.26 0.9802 0.8626 0.8016 0.6737 0.7077 15.99%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 238.28 179.23 187.42 206.68 190.05 143.63 121.76 11.83%
EPS 20.25 13.38 5.29 3.48 1.05 -1.43 3.16 36.26%
DPS 2.44 0.81 0.41 0.61 0.00 0.00 2.03 3.11%
NAPS 0.7019 0.5129 0.3991 0.3512 0.3255 0.2733 0.2868 16.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.98 2.42 1.64 1.02 0.845 1.20 1.66 -
P/RPS 0.68 0.55 0.36 0.20 0.18 0.34 0.55 3.59%
P/EPS 8.00 7.36 12.62 11.95 32.63 -33.99 21.29 -15.04%
EY 12.50 13.58 7.92 8.37 3.06 -2.94 4.70 17.69%
DY 1.51 0.83 0.61 1.47 0.00 0.00 3.01 -10.85%
P/NAPS 2.31 1.92 1.67 1.18 1.05 1.78 2.35 -0.28%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 12/11/18 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 -
Price 2.51 2.80 2.07 1.16 0.85 1.04 1.51 -
P/RPS 0.43 0.64 0.45 0.23 0.18 0.29 0.50 -2.48%
P/EPS 5.05 8.52 15.93 13.59 32.82 -29.46 19.37 -20.06%
EY 19.82 11.74 6.28 7.36 3.05 -3.39 5.16 25.13%
DY 2.39 0.71 0.48 1.29 0.00 0.00 3.31 -5.28%
P/NAPS 1.46 2.22 2.11 1.34 1.06 1.54 2.13 -6.09%

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