[GCB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 0.31%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 412,698 422,176 379,780 361,642 359,532 364,452 412,695 0.00%
PBT 18,998 22,148 20,910 19,589 19,294 17,920 20,056 -3.55%
Tax -1,698 -2,620 -3,079 -2,501 -2,190 -2,240 -3,019 -31.93%
NP 17,300 19,528 17,831 17,088 17,104 15,680 17,037 1.02%
-
NP to SH 17,006 20,012 17,561 16,874 16,822 15,680 17,037 -0.12%
-
Tax Rate 8.94% 11.83% 14.73% 12.77% 11.35% 12.50% 15.05% -
Total Cost 395,398 402,648 361,949 344,554 342,428 348,772 395,658 -0.04%
-
Net Worth 96,919 93,469 88,246 85,782 88,724 83,365 72,858 21.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,803 - 10,314 6,404 4,806 - 7,098 -22.97%
Div Payout % 28.25% - 58.73% 37.95% 28.57% - 41.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 96,919 93,469 88,246 85,782 88,724 83,365 72,858 21.01%
NOSH 240,197 240,528 239,864 240,151 240,314 237,575 215,113 7.65%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.19% 4.63% 4.70% 4.73% 4.76% 4.30% 4.13% -
ROE 17.55% 21.41% 19.90% 19.67% 18.96% 18.81% 23.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 171.82 175.52 158.33 150.59 149.61 153.40 191.85 -7.10%
EPS 7.08 8.32 7.32 7.03 7.00 6.60 7.92 -7.22%
DPS 2.00 0.00 4.30 2.67 2.00 0.00 3.30 -28.44%
NAPS 0.4035 0.3886 0.3679 0.3572 0.3692 0.3509 0.3387 12.41%
Adjusted Per Share Value based on latest NOSH - 239,830
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 35.13 35.93 32.32 30.78 30.60 31.02 35.13 0.00%
EPS 1.45 1.70 1.49 1.44 1.43 1.33 1.45 0.00%
DPS 0.41 0.00 0.88 0.55 0.41 0.00 0.60 -22.47%
NAPS 0.0825 0.0796 0.0751 0.073 0.0755 0.071 0.062 21.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.39 0.40 0.32 0.29 0.31 0.31 0.32 -
P/RPS 0.23 0.23 0.20 0.19 0.21 0.20 0.17 22.39%
P/EPS 5.51 4.81 4.37 4.13 4.43 4.70 4.04 23.05%
EY 18.15 20.80 22.88 24.23 22.58 21.29 24.75 -18.72%
DY 5.13 0.00 13.44 9.20 6.45 0.00 10.31 -37.28%
P/NAPS 0.97 1.03 0.87 0.81 0.84 0.88 0.94 2.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 -
Price 0.43 0.38 0.45 0.33 0.28 0.30 0.32 -
P/RPS 0.25 0.22 0.28 0.22 0.19 0.20 0.17 29.40%
P/EPS 6.07 4.57 6.15 4.70 4.00 4.55 4.04 31.27%
EY 16.47 21.89 16.27 21.29 25.00 22.00 24.75 -23.83%
DY 4.65 0.00 9.56 8.08 7.14 0.00 10.31 -41.27%
P/NAPS 1.07 0.98 1.22 0.92 0.76 0.85 0.94 9.04%

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