[GCB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.89%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,326,824 1,457,132 1,441,476 1,354,209 1,334,366 1,417,360 1,381,816 -2.67%
PBT 64,306 90,880 153,236 158,762 165,520 170,732 150,079 -43.19%
Tax -14,856 -23,420 -33,510 -33,060 -32,142 -44,996 -22,584 -24.38%
NP 49,450 67,460 119,726 125,702 133,378 125,736 127,495 -46.84%
-
NP to SH 47,932 66,156 118,841 125,357 133,210 125,212 125,895 -47.50%
-
Tax Rate 23.10% 25.77% 21.87% 20.82% 19.42% 26.35% 15.05% -
Total Cost 1,277,374 1,389,672 1,321,750 1,228,506 1,200,988 1,291,624 1,254,321 1.22%
-
Net Worth 354,534 351,465 347,282 331,682 319,564 289,695 265,429 21.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 28,587 28,597 59,539 57,153 44,445 31,747 44,519 -25.58%
Div Payout % 59.64% 43.23% 50.10% 45.59% 33.37% 25.35% 35.36% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 354,534 351,465 347,282 331,682 319,564 289,695 265,429 21.30%
NOSH 476,461 476,628 476,316 476,281 317,469 317,474 317,993 30.97%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.73% 4.63% 8.31% 9.28% 10.00% 8.87% 9.23% -
ROE 13.52% 18.82% 34.22% 37.79% 41.68% 43.22% 47.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 278.47 305.72 302.63 284.33 420.31 446.45 434.54 -25.68%
EPS 10.06 13.88 24.95 26.32 41.96 39.44 26.41 -47.48%
DPS 6.00 6.00 12.50 12.00 14.00 10.00 14.00 -43.18%
NAPS 0.7441 0.7374 0.7291 0.6964 1.0066 0.9125 0.8347 -7.38%
Adjusted Per Share Value based on latest NOSH - 475,920
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.93 124.02 122.69 115.26 113.57 120.64 117.61 -2.67%
EPS 4.08 5.63 10.11 10.67 11.34 10.66 10.72 -47.51%
DPS 2.43 2.43 5.07 4.86 3.78 2.70 3.79 -25.66%
NAPS 0.3018 0.2991 0.2956 0.2823 0.272 0.2466 0.2259 21.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.69 1.78 1.64 2.06 1.93 1.78 1.37 -
P/RPS 0.61 0.58 0.54 0.72 0.46 0.40 0.32 53.80%
P/EPS 16.80 12.82 6.57 7.83 4.60 4.51 3.46 187.01%
EY 5.95 7.80 15.21 12.78 21.74 22.16 28.90 -65.16%
DY 3.55 3.37 7.62 5.83 7.25 5.62 10.22 -50.61%
P/NAPS 2.27 2.41 2.25 2.96 1.92 1.95 1.64 24.22%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 -
Price 1.64 1.83 1.72 1.94 2.02 1.83 1.65 -
P/RPS 0.59 0.60 0.57 0.68 0.48 0.41 0.38 34.12%
P/EPS 16.30 13.18 6.89 7.37 4.81 4.64 4.17 148.34%
EY 6.13 7.58 14.51 13.57 20.77 21.55 23.99 -59.76%
DY 3.66 3.28 7.27 6.19 6.93 5.46 8.48 -42.91%
P/NAPS 2.20 2.48 2.36 2.79 2.01 2.01 1.98 7.28%

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