[GCB] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.54%
YoY- 51.34%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 4,376,872 3,857,677 3,458,148 2,797,035 2,103,884 2,199,977 2,426,063 10.32%
PBT 228,825 182,299 275,258 261,453 196,042 76,580 60,280 24.88%
Tax -48,951 -30,287 -54,610 -23,763 -38,983 -14,493 -19,888 16.18%
NP 179,874 152,012 220,648 237,690 157,059 62,087 40,392 28.25%
-
NP to SH 179,874 152,012 220,648 237,690 157,059 62,087 40,802 28.03%
-
Tax Rate 21.39% 16.61% 19.84% 9.09% 19.89% 18.93% 32.99% -
Total Cost 4,196,998 3,705,665 3,237,500 2,559,345 1,946,825 2,137,890 2,385,671 9.86%
-
Net Worth 1,532,759 1,299,952 1,161,709 823,879 602,106 468,455 412,237 24.45%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 57,785 30,916 30,827 28,669 9,556 4,779 7,168 41.57%
Div Payout % 32.13% 20.34% 13.97% 12.06% 6.08% 7.70% 17.57% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,532,759 1,299,952 1,161,709 823,879 602,106 468,455 412,237 24.45%
NOSH 1,123,098 1,051,491 1,032,116 480,158 480,158 480,158 480,158 15.20%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.11% 3.94% 6.38% 8.50% 7.47% 2.82% 1.66% -
ROE 11.74% 11.69% 18.99% 28.85% 26.08% 13.25% 9.90% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 411.37 372.04 341.02 585.39 440.27 460.33 507.65 -3.44%
EPS 16.91 14.66 21.76 49.75 32.87 12.99 8.54 12.05%
DPS 5.43 3.00 3.04 6.00 2.00 1.00 1.50 23.90%
NAPS 1.4406 1.2537 1.1456 1.7243 1.26 0.9802 0.8626 8.91%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 372.87 328.64 294.61 238.28 179.23 187.42 206.68 10.32%
EPS 15.32 12.95 18.80 20.25 13.38 5.29 3.48 28.00%
DPS 4.92 2.63 2.63 2.44 0.81 0.41 0.61 41.59%
NAPS 1.3058 1.1075 0.9897 0.7019 0.5129 0.3991 0.3512 24.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.19 2.96 3.30 3.98 2.42 1.64 1.02 -
P/RPS 0.53 0.80 0.97 0.68 0.55 0.36 0.20 17.62%
P/EPS 12.95 20.19 15.17 8.00 7.36 12.62 11.95 1.34%
EY 7.72 4.95 6.59 12.50 13.58 7.92 8.37 -1.33%
DY 2.48 1.01 0.92 1.51 0.83 0.61 1.47 9.10%
P/NAPS 1.52 2.36 2.88 2.31 1.92 1.67 1.18 4.30%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/11/22 22/11/21 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 -
Price 2.15 2.76 3.11 2.51 2.80 2.07 1.16 -
P/RPS 0.52 0.74 0.91 0.43 0.64 0.45 0.23 14.55%
P/EPS 12.72 18.83 14.29 5.05 8.52 15.93 13.59 -1.09%
EY 7.86 5.31 7.00 19.82 11.74 6.28 7.36 1.10%
DY 2.53 1.09 0.98 2.39 0.71 0.48 1.29 11.87%
P/NAPS 1.49 2.20 2.71 1.46 2.22 2.11 1.34 1.78%

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