KLSE (MYR): GCB (5102)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
1.87
Today's Change
-0.01 (0.53%)
Day's Change
1.84 - 1.88
Trading Volume
545,500
Market Cap
2,197 Million
NOSH
1,175 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
28-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
31-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
-54.98% | -24.93%
Revenue | NP to SH
5,349,119.000 | 101,009.000
RPS | P/RPS
455.28 Cent | 0.41
EPS | P/E | EY
8.60 Cent | 21.75 | 4.60%
DPS | DY | Payout %
2.00 Cent | 1.07% | 23.26%
NAPS | P/NAPS
1.49 | 1.25
QoQ | YoY
-4.77% | -32.19%
NP Margin | ROE
1.89% | 5.76%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Latest Audited Result
31-Dec-2022
Announcement Date
28-Apr-2023
Next Audited Result
31-Dec-2023
Est. Ann. Date
28-Apr-2024
Est. Ann. Due Date
28-Jun-2024
Revenue | NP to SH
5,349,119.000 | 101,009.000
RPS | P/RPS
455.28 Cent | 0.41
EPS | P/E | EY
8.60 Cent | 21.75 | 4.60%
DPS | DY | Payout %
2.00 Cent | 1.07% | 23.26%
NAPS | P/NAPS
1.49 | 1.25
YoY
-32.19%
NP Margin | ROE
1.89% | 5.76%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
5,349,119.000 | 101,009.000
RPS | P/RPS
455.28 Cent | 0.41
EPS | P/E | EY
8.60 Cent | 21.75 | 4.60%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-11.66% | -32.19%
NP Margin | ROE
1.89% | 5.76%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,349,119 | 5,349,119 | 5,349,119 | 4,418,812 | 3,922,792 | 3,684,972 | 2,942,145 | 2,261,346 | 2,150,306 | 2,315,866 | 2,380,669 | 1,818,871 | 12.72% | |
PBT | 139,143 | 139,143 | 139,143 | 188,054 | 197,921 | 269,220 | 268,006 | 209,463 | 112,020 | 52,208 | 36,372 | -18,481 | - | |
Tax | -38,134 | -38,134 | -38,134 | -39,102 | -41,942 | -46,028 | -48,609 | -20,209 | -22,862 | -9,447 | -13,996 | 1,189 | - | |
NP | 101,009 | 101,009 | 101,009 | 148,952 | 155,979 | 223,192 | 219,397 | 189,254 | 89,158 | 42,761 | 22,376 | -17,292 | - | |
- | ||||||||||||||
NP to SH | 101,009 | 101,009 | 101,009 | 148,952 | 155,979 | 223,192 | 219,397 | 189,254 | 89,158 | 42,575 | 22,757 | -17,558 | - | |
- | ||||||||||||||
Tax Rate | 27.41% | 27.41% | 27.41% | 20.79% | 21.19% | 17.10% | 18.14% | 9.65% | 20.41% | 18.09% | 38.48% | - | - | |
Total Cost | 5,248,110 | 5,248,110 | 5,248,110 | 4,269,860 | 3,766,813 | 3,461,780 | 2,722,748 | 2,072,092 | 2,061,148 | 2,273,105 | 2,358,293 | 1,836,163 | 12.36% | |
- | ||||||||||||||
Net Worth | 1,752,855 | 1,752,855 | 1,752,855 | 1,640,008 | 1,343,474 | 1,189,658 | 521,852 | 666,856 | 476,579 | 424,391 | 376,154 | 320,793 | 20.75% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 1,752,855 | 1,752,855 | 1,752,855 | 1,640,008 | 1,343,474 | 1,189,658 | 521,852 | 666,856 | 476,579 | 424,391 | 376,154 | 320,793 | 20.75% | |
NOSH | 1,174,914 | 1,174,914 | 1,174,914 | 1,174,914 | 1,054,806 | 1,034,307 | 1,008,337 | 480,158 | 480,158 | 480,158 | 475,903 | 476,875 | 10.53% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 1.89% | 1.89% | 1.89% | 3.37% | 3.98% | 6.06% | 7.46% | 8.37% | 4.15% | 1.85% | 0.94% | -0.95% | - | |
ROE | 5.76% | 5.76% | 5.76% | 9.08% | 11.61% | 18.76% | 42.04% | 28.38% | 18.71% | 10.03% | 6.05% | -5.47% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 455.28 | 455.28 | 455.28 | 405.42 | 376.55 | 361.14 | 531.82 | 473.22 | 449.93 | 484.57 | 500.24 | 381.41 | 1.98% | |
EPS | 8.60 | 8.60 | 8.60 | 13.67 | 14.97 | 21.87 | 39.66 | 39.60 | 18.66 | 8.91 | 4.78 | -3.69 | - | |
DPS | 2.00 | 2.00 | 2.00 | 3.50 | 4.00 | 3.50 | 5.00 | 4.00 | 2.50 | 1.50 | 0.00 | 0.00 | - | |
NAPS | 1.4919 | 1.4919 | 1.4919 | 1.5047 | 1.2896 | 1.1659 | 0.9433 | 1.3955 | 0.9972 | 0.888 | 0.7904 | 0.6727 | 9.24% |
Adjusted Per Share Value based on latest NOSH - 1,174,914 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 455.28 | 455.28 | 455.28 | 376.10 | 333.88 | 313.64 | 250.41 | 192.47 | 183.02 | 197.11 | 202.62 | 154.81 | 12.72% | |
EPS | 8.60 | 8.60 | 8.60 | 12.68 | 13.28 | 19.00 | 18.67 | 16.11 | 7.59 | 3.62 | 1.94 | -1.49 | - | |
DPS | 2.00 | 2.00 | 2.00 | 3.25 | 3.55 | 3.04 | 2.35 | 1.63 | 1.02 | 0.61 | 0.00 | 0.00 | - | |
NAPS | 1.4919 | 1.4919 | 1.4919 | 1.3959 | 1.1435 | 1.0125 | 0.4442 | 0.5676 | 0.4056 | 0.3612 | 0.3202 | 0.273 | 20.75% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 1.83 | 1.83 | 1.83 | 2.40 | 2.80 | 2.67 | 3.08 | 2.75 | 2.13 | 1.08 | 1.35 | 1.02 | - | |
P/RPS | 0.40 | 0.40 | 0.40 | 0.59 | 0.74 | 0.74 | 0.58 | 0.58 | 0.47 | 0.22 | 0.27 | 0.27 | 4.46% | |
P/EPS | 21.29 | 21.29 | 21.29 | 17.56 | 18.70 | 12.21 | 7.77 | 6.94 | 11.42 | 12.12 | 28.23 | -27.70 | - | |
EY | 4.70 | 4.70 | 4.70 | 5.69 | 5.35 | 8.19 | 12.88 | 14.40 | 8.76 | 8.25 | 3.54 | -3.61 | - | |
DY | 1.09 | 1.09 | 1.09 | 1.46 | 1.43 | 1.31 | 1.62 | 1.45 | 1.17 | 1.39 | 0.00 | 0.00 | - | |
P/NAPS | 1.23 | 1.23 | 1.23 | 1.60 | 2.17 | 2.29 | 3.27 | 1.97 | 2.14 | 1.22 | 1.71 | 1.52 | -2.32% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/02/24 | 28/02/24 | 28/02/24 | 28/02/23 | 21/02/22 | 26/02/21 | 24/02/20 | 18/02/19 | 12/02/18 | 22/02/17 | 29/02/16 | 27/02/15 | - | |
Price | 1.57 | 1.57 | 1.57 | 2.40 | 3.05 | 2.66 | 2.99 | 3.50 | 1.99 | 1.07 | 1.17 | 0.95 | - | |
P/RPS | 0.34 | 0.34 | 0.34 | 0.59 | 0.81 | 0.74 | 0.56 | 0.74 | 0.44 | 0.22 | 0.23 | 0.25 | 3.47% | |
P/EPS | 18.26 | 18.26 | 18.26 | 17.56 | 20.37 | 12.16 | 7.54 | 8.84 | 10.67 | 12.01 | 24.47 | -25.80 | - | |
EY | 5.48 | 5.48 | 5.48 | 5.69 | 4.91 | 8.22 | 13.26 | 11.32 | 9.37 | 8.33 | 4.09 | -3.88 | - | |
DY | 1.27 | 1.27 | 1.27 | 1.46 | 1.31 | 1.32 | 1.67 | 1.14 | 1.26 | 1.40 | 0.00 | 0.00 | - | |
P/NAPS | 1.05 | 1.05 | 1.05 | 1.60 | 2.37 | 2.28 | 3.17 | 2.51 | 2.00 | 1.20 | 1.48 | 1.41 | -3.22% |
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.
Oh no wonder drop so fast from Rm2. 2 to Rm 1.6. Raw material price up people don't buy chocolate. I think I wait 1.20 to buy some keep long time
1 month ago
cocoa price shoot up crazy, if the price still maintain USD5k for long run it will affect the GCB profit margin.
1 month ago
I wonder how is the qr, because if co. do buy forward contract to cover cost, their qr will be a shocked
1 month ago
based on the track record commented by major cocoa producer when cocoa price become expensive, the market demand will drop around 15% on cocoa products. Be smart and invest in the right time. 😊😊
1 month ago
According to news (thestar 14/2/24), Chocolate makers had been passing the rising costs on to consumers without losing much demand.
1 month ago
stay aside since cocoa supply still expect shortage in year 2024. monitor on second half of 2024.
3 weeks ago
Share Price has reflected much of the cocoa prices already.
Also sizeable of their revenue is in Usd which maybe beneficial as USD strengthen against RM… hence better income
2 weeks ago
Q423 (m)
Revenue 1801 (1131 -2022)
Op profit 78.76 (50.26 -2022)
Financial cost -48.91 (-19.78 -2022)
Taxation -16.73 (-11.87 -2022)
Hedge of net investment i foreign op -1.99 (+14.64 -2022)
Others -2.73 (+1.98 -2022)
Profit 15.25 (18.78 -2022)
Debt 2182 (1161 -2022)
2 weeks ago
Financial cost increase 28.83m, Hedge of net investment in foreign operation difference 16.63m.
2 weeks ago
Apparently the highest cocoa price goes, the higher revenue GCB received. Next stop is 10k cocoa price, GCB can receive more highest revenue then.
2 weeks ago
The increase in inventory level should be the indicator that they're well prepared in term of managing the supply issue
2 weeks ago
chocolate manufacturers are to use lesser cocoa ingredients but dairy products and will continue to do so.....white chocolates taste better indeed...no worry
6 days ago
consumer will run away if chocolate manufacturer reduce the cocoa ingredients , taste change. Cocoa is major ingredient Chocolate with less cocoa it become candy sweet. 🤣🤣
4 days ago
speakup
Cocoa is the raw material for GChong. The use cocoa to make chocolate.
If raw material price go up, their profits will be less
1 month ago