[GCB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.5%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 364,452 412,695 414,265 411,096 412,824 336,422 0 -
PBT 17,920 20,056 20,932 21,046 21,432 16,861 0 -
Tax -2,240 -3,019 -2,294 -2,310 -2,216 -3,254 0 -
NP 15,680 17,037 18,637 18,736 19,216 13,607 0 -
-
NP to SH 15,680 17,037 18,637 18,736 19,216 13,607 0 -
-
Tax Rate 12.50% 15.05% 10.96% 10.98% 10.34% 19.30% - -
Total Cost 348,772 395,658 395,628 392,360 393,608 322,815 0 -
-
Net Worth 83,365 72,858 73,368 67,736 62,365 34,477 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 7,098 3,721 - - 10,223 - -
Div Payout % - 41.67% 19.97% - - 75.14% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 83,365 72,858 73,368 67,736 62,365 34,477 0 -
NOSH 237,575 215,113 214,715 201,896 216,396 124,378 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.30% 4.13% 4.50% 4.56% 4.65% 4.04% 0.00% -
ROE 18.81% 23.38% 25.40% 27.66% 30.81% 39.47% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 153.40 191.85 192.94 203.62 190.77 270.48 0.00 -
EPS 6.60 7.92 8.68 9.28 8.88 10.94 0.00 -
DPS 0.00 3.30 1.73 0.00 0.00 8.22 0.00 -
NAPS 0.3509 0.3387 0.3417 0.3355 0.2882 0.2772 0.00 -
Adjusted Per Share Value based on latest NOSH - 237,708
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.02 35.13 35.26 34.99 35.14 28.63 0.00 -
EPS 1.33 1.45 1.59 1.59 1.64 1.16 0.00 -
DPS 0.00 0.60 0.32 0.00 0.00 0.87 0.00 -
NAPS 0.071 0.062 0.0624 0.0577 0.0531 0.0293 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 0.31 0.32 0.31 0.32 0.00 0.00 0.00 -
P/RPS 0.20 0.17 0.16 0.16 0.00 0.00 0.00 -
P/EPS 4.70 4.04 3.57 3.45 0.00 0.00 0.00 -
EY 21.29 24.75 28.00 29.00 0.00 0.00 0.00 -
DY 0.00 10.31 5.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.94 0.91 0.95 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 08/03/06 22/11/05 30/08/05 30/05/05 06/04/05 - -
Price 0.30 0.32 0.32 0.31 0.32 0.00 0.00 -
P/RPS 0.20 0.17 0.17 0.15 0.17 0.00 0.00 -
P/EPS 4.55 4.04 3.69 3.34 3.60 0.00 0.00 -
EY 22.00 24.75 27.13 29.94 27.75 0.00 0.00 -
DY 0.00 10.31 5.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.94 0.92 1.11 0.00 0.00 -

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