[GCB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13353.09%
YoY- 368.86%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,349,554 2,365,564 2,380,669 2,302,526 2,036,128 1,766,000 1,818,871 18.62%
PBT 59,372 63,668 36,372 30,710 -1,944 -3,260 -18,481 -
Tax -9,998 -7,660 -13,996 -1,364 3,070 -3,540 1,189 -
NP 49,374 56,008 22,376 29,346 1,126 -6,800 -17,292 -
-
NP to SH 48,710 54,772 22,757 29,058 216 -7,420 -17,558 -
-
Tax Rate 16.84% 12.03% 38.48% 4.44% - - - -
Total Cost 2,300,180 2,309,556 2,358,293 2,273,180 2,035,002 1,772,800 1,836,163 16.22%
-
Net Worth 391,577 376,151 376,154 381,442 378,054 325,433 320,793 14.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 391,577 376,151 376,154 381,442 378,054 325,433 320,793 14.23%
NOSH 480,158 480,158 475,903 475,851 540,000 475,641 476,875 0.45%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.10% 2.37% 0.94% 1.27% 0.06% -0.39% -0.95% -
ROE 12.44% 14.56% 6.05% 7.62% 0.06% -2.28% -5.47% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 491.42 495.81 500.24 483.88 377.06 371.29 381.41 18.42%
EPS 10.20 11.48 4.78 6.11 0.04 -1.56 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.819 0.7884 0.7904 0.8016 0.7001 0.6842 0.6727 14.03%
Adjusted Per Share Value based on latest NOSH - 476,615
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 199.98 201.34 202.62 195.97 173.30 150.31 154.81 18.62%
EPS 4.15 4.66 1.94 2.47 0.02 -0.63 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3333 0.3202 0.3202 0.3247 0.3218 0.277 0.273 14.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.895 1.02 1.35 0.845 0.79 0.87 1.02 -
P/RPS 0.18 0.21 0.27 0.17 0.21 0.23 0.27 -23.70%
P/EPS 8.78 8.89 28.23 13.84 1,975.00 -55.77 -27.70 -
EY 11.38 11.25 3.54 7.23 0.05 -1.79 -3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.29 1.71 1.05 1.13 1.27 1.52 -19.89%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 22/05/15 27/02/15 -
Price 0.905 1.03 1.17 0.85 0.77 0.84 0.95 -
P/RPS 0.18 0.21 0.23 0.18 0.20 0.23 0.25 -19.68%
P/EPS 8.88 8.97 24.47 13.92 1,925.00 -53.85 -25.80 -
EY 11.26 11.15 4.09 7.18 0.05 -1.86 -3.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.31 1.48 1.06 1.10 1.23 1.41 -14.75%

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