[GCB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 6.39%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,457,132 1,441,476 1,354,209 1,334,366 1,417,360 1,381,816 1,320,482 6.77%
PBT 90,880 153,236 158,762 165,520 170,732 150,079 143,800 -26.33%
Tax -23,420 -33,510 -33,060 -32,142 -44,996 -22,584 -21,470 5.96%
NP 67,460 119,726 125,702 133,378 125,736 127,495 122,329 -32.72%
-
NP to SH 66,156 118,841 125,357 133,210 125,212 125,895 120,630 -32.97%
-
Tax Rate 25.77% 21.87% 20.82% 19.42% 26.35% 15.05% 14.93% -
Total Cost 1,389,672 1,321,750 1,228,506 1,200,988 1,291,624 1,254,321 1,198,153 10.38%
-
Net Worth 351,465 347,282 331,682 319,564 289,695 265,429 249,405 25.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 28,597 59,539 57,153 44,445 31,747 44,519 42,415 -23.09%
Div Payout % 43.23% 50.10% 45.59% 33.37% 25.35% 35.36% 35.16% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 351,465 347,282 331,682 319,564 289,695 265,429 249,405 25.66%
NOSH 476,628 476,316 476,281 317,469 317,474 317,993 318,118 30.90%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.63% 8.31% 9.28% 10.00% 8.87% 9.23% 9.26% -
ROE 18.82% 34.22% 37.79% 41.68% 43.22% 47.43% 48.37% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 305.72 302.63 284.33 420.31 446.45 434.54 415.09 -18.42%
EPS 13.88 24.95 26.32 41.96 39.44 26.41 37.92 -48.79%
DPS 6.00 12.50 12.00 14.00 10.00 14.00 13.33 -41.23%
NAPS 0.7374 0.7291 0.6964 1.0066 0.9125 0.8347 0.784 -3.99%
Adjusted Per Share Value based on latest NOSH - 317,464
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.02 122.69 115.26 113.57 120.64 117.61 112.39 6.77%
EPS 5.63 10.11 10.67 11.34 10.66 10.72 10.27 -32.99%
DPS 2.43 5.07 4.86 3.78 2.70 3.79 3.61 -23.17%
NAPS 0.2991 0.2956 0.2823 0.272 0.2466 0.2259 0.2123 25.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.78 1.64 2.06 1.93 1.78 1.37 1.37 -
P/RPS 0.58 0.54 0.72 0.46 0.40 0.32 0.33 45.58%
P/EPS 12.82 6.57 7.83 4.60 4.51 3.46 3.61 132.58%
EY 7.80 15.21 12.78 21.74 22.16 28.90 27.68 -56.98%
DY 3.37 7.62 5.83 7.25 5.62 10.22 9.73 -50.64%
P/NAPS 2.41 2.25 2.96 1.92 1.95 1.64 1.75 23.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 -
Price 1.83 1.72 1.94 2.02 1.83 1.65 1.67 -
P/RPS 0.60 0.57 0.68 0.48 0.41 0.38 0.40 31.00%
P/EPS 13.18 6.89 7.37 4.81 4.64 4.17 4.40 107.65%
EY 7.58 14.51 13.57 20.77 21.55 23.99 22.71 -51.85%
DY 3.28 7.27 6.19 6.93 5.46 8.48 7.98 -44.68%
P/NAPS 2.48 2.36 2.79 2.01 2.01 1.98 2.13 10.66%

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