[GCB] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 7.3%
YoY- 65.44%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,953,198 3,735,711 3,203,453 2,389,731 2,038,681 2,355,713 2,530,560 7.71%
PBT 221,613 226,756 287,573 226,630 151,929 44,180 53,105 26.87%
Tax -46,261 -41,833 -49,151 -23,568 -29,192 -8,649 -15,026 20.60%
NP 175,352 184,923 238,422 203,062 122,737 35,531 38,079 28.96%
-
NP to SH 175,352 184,923 238,422 203,062 122,737 35,654 38,305 28.84%
-
Tax Rate 20.87% 18.45% 17.09% 10.40% 19.21% 19.58% 28.29% -
Total Cost 3,777,846 3,550,788 2,965,031 2,186,669 1,915,944 2,320,182 2,492,481 7.17%
-
Net Worth 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 376,151 24.51%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 47,030 35,758 27,561 26,280 4,779 7,168 - -
Div Payout % 26.82% 19.34% 11.56% 12.94% 3.89% 20.11% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 376,151 24.51%
NOSH 1,057,132 1,035,161 1,009,078 480,158 480,158 480,158 480,158 14.05%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.44% 4.95% 7.44% 8.50% 6.02% 1.51% 1.50% -
ROE 12.50% 15.13% 22.73% 28.75% 24.13% 8.35% 10.18% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 374.69 361.16 317.67 500.15 426.59 493.10 530.40 -5.62%
EPS 16.62 17.88 23.64 42.50 25.68 7.46 8.03 12.88%
DPS 4.50 3.46 2.73 5.50 1.00 1.50 0.00 -
NAPS 1.3295 1.1818 1.0401 1.478 1.0643 0.8935 0.7884 9.09%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 336.78 318.25 272.91 203.59 173.68 200.69 215.58 7.71%
EPS 14.94 15.75 20.31 17.30 10.46 3.04 3.26 28.86%
DPS 4.01 3.05 2.35 2.24 0.41 0.61 0.00 -
NAPS 1.195 1.0414 0.8935 0.6016 0.4333 0.3636 0.3205 24.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.65 3.14 2.00 3.55 1.38 0.93 1.02 -
P/RPS 0.71 0.87 0.63 0.71 0.32 0.19 0.19 24.55%
P/EPS 15.94 17.56 8.46 8.35 5.37 12.46 12.70 3.85%
EY 6.27 5.69 11.82 11.97 18.61 8.02 7.87 -3.71%
DY 1.70 1.10 1.37 1.55 0.72 1.61 0.00 -
P/NAPS 1.99 2.66 1.92 2.40 1.30 1.04 1.29 7.48%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 30/05/16 -
Price 2.23 2.80 2.94 4.04 1.77 1.01 1.03 -
P/RPS 0.60 0.78 0.93 0.81 0.41 0.20 0.19 21.11%
P/EPS 13.42 15.66 12.43 9.51 6.89 13.53 12.83 0.75%
EY 7.45 6.38 8.04 10.52 14.51 7.39 7.79 -0.74%
DY 2.02 1.23 0.93 1.36 0.56 1.49 0.00 -
P/NAPS 1.68 2.37 2.83 2.73 1.66 1.13 1.31 4.23%

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