[GCB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.53%
YoY- 1550.86%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,160,000 1,160,058 1,115,061 1,079,466 1,075,808 642,650 566,452 61.33%
PBT 135,164 111,449 105,812 104,714 108,800 20,426 15,145 330.83%
Tax -14,636 -10,066 -29,644 -26,038 -29,456 -5,577 -4,210 129.66%
NP 120,528 101,383 76,168 78,676 79,344 14,849 10,934 396.02%
-
NP to SH 120,336 101,148 76,144 78,482 78,900 14,187 10,126 421.54%
-
Tax Rate 10.83% 9.03% 28.02% 24.87% 27.07% 27.30% 27.80% -
Total Cost 1,039,472 1,058,675 1,038,893 1,000,790 996,464 627,801 555,517 51.90%
-
Net Worth 199,848 179,580 145,409 134,595 116,958 105,214 103,613 55.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 38,242 23,713 14,812 15,024 11,998 6,601 4,002 350.92%
Div Payout % 31.78% 23.44% 19.45% 19.14% 15.21% 46.53% 39.52% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 199,848 179,580 145,409 134,595 116,958 105,214 103,613 55.01%
NOSH 318,686 240,016 239,949 240,006 239,963 240,050 240,123 20.78%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.39% 8.74% 6.83% 7.29% 7.38% 2.31% 1.93% -
ROE 60.21% 56.32% 52.37% 58.31% 67.46% 13.48% 9.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 363.99 483.32 464.71 449.77 448.32 267.71 235.90 33.56%
EPS 37.76 31.63 31.73 32.70 32.88 5.91 4.21 332.26%
DPS 12.00 9.88 6.17 6.26 5.00 2.75 1.67 272.81%
NAPS 0.6271 0.7482 0.606 0.5608 0.4874 0.4383 0.4315 28.33%
Adjusted Per Share Value based on latest NOSH - 240,049
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 98.73 98.74 94.91 91.88 91.56 54.70 48.21 61.33%
EPS 10.24 8.61 6.48 6.68 6.72 1.21 0.86 422.22%
DPS 3.25 2.02 1.26 1.28 1.02 0.56 0.34 351.02%
NAPS 0.1701 0.1528 0.1238 0.1146 0.0995 0.0896 0.0882 54.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.56 1.12 0.77 0.42 0.30 0.30 0.26 -
P/RPS 0.43 0.23 0.17 0.09 0.07 0.11 0.11 148.35%
P/EPS 4.13 2.66 2.43 1.28 0.91 5.08 6.17 -23.49%
EY 24.21 37.63 41.21 77.86 109.60 19.70 16.22 30.63%
DY 7.69 8.82 8.02 14.90 16.67 9.17 6.41 12.91%
P/NAPS 2.49 1.50 1.27 0.75 0.62 0.68 0.60 158.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 -
Price 2.05 1.47 0.90 0.68 0.37 0.29 0.30 -
P/RPS 0.56 0.30 0.19 0.15 0.08 0.11 0.13 164.98%
P/EPS 5.43 3.49 2.84 2.08 1.13 4.91 7.11 -16.46%
EY 18.42 28.67 35.26 48.09 88.86 20.38 14.06 19.74%
DY 5.85 6.72 6.86 9.21 13.51 9.48 5.56 3.45%
P/NAPS 3.27 1.96 1.49 1.21 0.76 0.66 0.70 179.70%

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