[GCB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.61%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 667,980 614,288 464,111 421,886 412,698 422,176 379,780 45.75%
PBT 12,966 12,684 17,619 19,429 18,998 22,148 20,910 -27.30%
Tax -1,632 -1,984 -3,311 -3,049 -1,698 -2,620 -3,079 -34.53%
NP 11,334 10,700 14,308 16,380 17,300 19,528 17,831 -26.09%
-
NP to SH 11,212 10,596 14,212 16,221 17,006 20,012 17,561 -25.87%
-
Tax Rate 12.59% 15.64% 18.79% 15.69% 8.94% 11.83% 14.73% -
Total Cost 656,646 603,588 449,803 405,506 395,398 402,648 361,949 48.80%
-
Net Worth 99,973 97,964 94,913 94,976 96,919 93,469 88,246 8.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,999 3,199 4,803 - 10,314 -
Div Payout % - - 42.21% 19.72% 28.25% - 58.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 99,973 97,964 94,913 94,976 96,919 93,469 88,246 8.68%
NOSH 239,572 240,818 239,983 239,960 240,197 240,528 239,864 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.70% 1.74% 3.08% 3.88% 4.19% 4.63% 4.70% -
ROE 11.21% 10.82% 14.97% 17.08% 17.55% 21.41% 19.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 278.82 255.08 193.39 175.82 171.82 175.52 158.33 45.87%
EPS 4.68 4.40 5.92 6.76 7.08 8.32 7.32 -25.80%
DPS 0.00 0.00 2.50 1.33 2.00 0.00 4.30 -
NAPS 0.4173 0.4068 0.3955 0.3958 0.4035 0.3886 0.3679 8.77%
Adjusted Per Share Value based on latest NOSH - 239,411
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 56.85 52.28 39.50 35.91 35.13 35.93 32.32 45.76%
EPS 0.95 0.90 1.21 1.38 1.45 1.70 1.49 -25.94%
DPS 0.00 0.00 0.51 0.27 0.41 0.00 0.88 -
NAPS 0.0851 0.0834 0.0808 0.0808 0.0825 0.0796 0.0751 8.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.30 0.40 0.41 0.39 0.40 0.32 -
P/RPS 0.12 0.12 0.21 0.23 0.23 0.23 0.20 -28.88%
P/EPS 7.26 6.82 6.75 6.07 5.51 4.81 4.37 40.31%
EY 13.76 14.67 14.81 16.49 18.15 20.80 22.88 -28.77%
DY 0.00 0.00 6.25 3.25 5.13 0.00 13.44 -
P/NAPS 0.81 0.74 1.01 1.04 0.97 1.03 0.87 -4.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 -
Price 0.34 0.27 0.35 0.42 0.43 0.38 0.45 -
P/RPS 0.12 0.11 0.18 0.24 0.25 0.22 0.28 -43.18%
P/EPS 7.26 6.14 5.91 6.21 6.07 4.57 6.15 11.70%
EY 13.76 16.30 16.92 16.10 16.47 21.89 16.27 -10.57%
DY 0.00 0.00 7.14 3.17 4.65 0.00 9.56 -
P/NAPS 0.81 0.66 0.88 1.06 1.07 0.98 1.22 -23.91%

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