[GCB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.05%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,227,232 2,525,256 2,315,866 2,363,052 2,349,554 2,365,564 2,380,669 -4.34%
PBT 67,680 27,068 52,208 62,586 59,372 63,668 36,372 51.34%
Tax -10,408 -4,056 -9,447 -9,220 -9,998 -7,660 -13,996 -17.93%
NP 57,272 23,012 42,761 53,366 49,374 56,008 22,376 87.22%
-
NP to SH 57,272 23,012 42,575 53,118 48,710 54,772 22,757 85.12%
-
Tax Rate 15.38% 14.98% 18.09% 14.73% 16.84% 12.03% 38.48% -
Total Cost 2,169,960 2,502,244 2,273,105 2,309,685 2,300,180 2,309,556 2,358,293 -5.40%
-
Net Worth 442,956 426,857 424,391 412,237 391,577 376,151 376,154 11.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,168 9,558 - - - -
Div Payout % - - 16.84% 17.99% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 442,956 426,857 424,391 412,237 391,577 376,151 376,154 11.52%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 475,903 0.59%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.57% 0.91% 1.85% 2.26% 2.10% 2.37% 0.94% -
ROE 12.93% 5.39% 10.03% 12.89% 12.44% 14.56% 6.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 466.21 528.59 484.57 494.46 491.42 495.81 500.24 -4.59%
EPS 11.98 4.80 8.91 11.12 10.20 11.48 4.78 84.61%
DPS 0.00 0.00 1.50 2.00 0.00 0.00 0.00 -
NAPS 0.9272 0.8935 0.888 0.8626 0.819 0.7884 0.7904 11.23%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 189.57 214.93 197.11 201.13 199.98 201.34 202.62 -4.34%
EPS 4.87 1.96 3.62 4.52 4.15 4.66 1.94 84.81%
DPS 0.00 0.00 0.61 0.81 0.00 0.00 0.00 -
NAPS 0.377 0.3633 0.3612 0.3509 0.3333 0.3202 0.3202 11.51%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.14 0.93 1.08 1.02 0.895 1.02 1.35 -
P/RPS 0.24 0.18 0.22 0.21 0.18 0.21 0.27 -7.55%
P/EPS 9.51 19.31 12.12 9.18 8.78 8.89 28.23 -51.61%
EY 10.52 5.18 8.25 10.90 11.38 11.25 3.54 106.83%
DY 0.00 0.00 1.39 1.96 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 1.22 1.18 1.09 1.29 1.71 -19.73%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 30/05/17 22/02/17 18/11/16 12/08/16 30/05/16 29/02/16 -
Price 1.60 1.01 1.07 1.16 0.905 1.03 1.17 -
P/RPS 0.34 0.19 0.22 0.23 0.18 0.21 0.23 29.79%
P/EPS 13.35 20.97 12.01 10.44 8.88 8.97 24.47 -33.25%
EY 7.49 4.77 8.33 9.58 11.26 11.15 4.09 49.73%
DY 0.00 0.00 1.40 1.72 0.00 0.00 0.00 -
P/NAPS 1.73 1.13 1.20 1.34 1.11 1.31 1.48 10.97%

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