[GCB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.98%
YoY- 651.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,249,282 1,160,000 1,160,058 1,115,061 1,079,466 1,075,808 642,650 55.95%
PBT 148,054 135,164 111,449 105,812 104,714 108,800 20,426 275.89%
Tax -17,036 -14,636 -10,066 -29,644 -26,038 -29,456 -5,577 110.95%
NP 131,018 120,528 101,383 76,168 78,676 79,344 14,849 328.70%
-
NP to SH 129,068 120,336 101,148 76,144 78,482 78,900 14,187 337.56%
-
Tax Rate 11.51% 10.83% 9.03% 28.02% 24.87% 27.07% 27.30% -
Total Cost 1,118,264 1,039,472 1,058,675 1,038,893 1,000,790 996,464 627,801 47.09%
-
Net Worth 23,417,439 199,848 179,580 145,409 134,595 116,958 105,214 3609.16%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 38,185 38,242 23,713 14,812 15,024 11,998 6,601 223.28%
Div Payout % 29.59% 31.78% 23.44% 19.45% 19.14% 15.21% 46.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,417,439 199,848 179,580 145,409 134,595 116,958 105,214 3609.16%
NOSH 318,214 318,686 240,016 239,949 240,006 239,963 240,050 20.73%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.49% 10.39% 8.74% 6.83% 7.29% 7.38% 2.31% -
ROE 0.55% 60.21% 56.32% 52.37% 58.31% 67.46% 13.48% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 392.59 363.99 483.32 464.71 449.77 448.32 267.71 29.16%
EPS 40.56 37.76 31.63 31.73 32.70 32.88 5.91 262.41%
DPS 12.00 12.00 9.88 6.17 6.26 5.00 2.75 167.75%
NAPS 73.59 0.6271 0.7482 0.606 0.5608 0.4874 0.4383 2972.13%
Adjusted Per Share Value based on latest NOSH - 240,147
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 106.33 98.73 98.74 94.91 91.88 91.56 54.70 55.94%
EPS 10.99 10.24 8.61 6.48 6.68 6.72 1.21 337.08%
DPS 3.25 3.25 2.02 1.26 1.28 1.02 0.56 223.98%
NAPS 19.9312 0.1701 0.1528 0.1238 0.1146 0.0995 0.0896 3607.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.80 1.56 1.12 0.77 0.42 0.30 0.30 -
P/RPS 0.46 0.43 0.23 0.17 0.09 0.07 0.11 160.24%
P/EPS 4.44 4.13 2.66 2.43 1.28 0.91 5.08 -8.60%
EY 22.53 24.21 37.63 41.21 77.86 109.60 19.70 9.38%
DY 6.67 7.69 8.82 8.02 14.90 16.67 9.17 -19.16%
P/NAPS 0.02 2.49 1.50 1.27 0.75 0.62 0.68 -90.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 -
Price 1.73 2.05 1.47 0.90 0.68 0.37 0.29 -
P/RPS 0.44 0.56 0.30 0.19 0.15 0.08 0.11 152.62%
P/EPS 4.27 5.43 3.49 2.84 2.08 1.13 4.91 -8.91%
EY 23.45 18.42 28.67 35.26 48.09 88.86 20.38 9.83%
DY 6.94 5.85 6.72 6.86 9.21 13.51 9.48 -18.81%
P/NAPS 0.02 3.27 1.96 1.49 1.21 0.76 0.66 -90.34%

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