[GCB] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.18%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,802,270 2,592,296 2,261,346 2,146,738 2,022,546 2,078,756 2,150,306 19.36%
PBT 271,774 255,372 209,463 205,616 200,620 186,704 112,020 80.84%
Tax -43,500 -42,812 -20,209 -37,305 -35,896 -29,376 -22,862 53.73%
NP 228,274 212,560 189,254 168,310 164,724 157,328 89,158 87.47%
-
NP to SH 228,274 212,560 189,254 168,310 164,724 157,328 89,158 87.47%
-
Tax Rate 16.01% 16.76% 9.65% 18.14% 17.89% 15.73% 20.41% -
Total Cost 2,573,996 2,379,736 2,072,092 1,978,428 1,857,822 1,921,428 2,061,148 16.01%
-
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 28,668 28,668 19,114 12,742 19,113 - 11,947 79.52%
Div Payout % 12.56% 13.49% 10.10% 7.57% 11.60% - 13.40% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.15% 8.20% 8.37% 7.84% 8.14% 7.57% 4.15% -
ROE 29.58% 30.10% 28.38% 27.95% 29.21% 30.93% 18.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 586.49 542.54 473.22 449.24 423.27 434.98 449.93 19.38%
EPS 47.78 44.48 39.60 35.23 34.48 32.92 18.66 87.48%
DPS 6.00 6.00 4.00 2.67 4.00 0.00 2.50 79.54%
NAPS 1.6151 1.478 1.3955 1.26 1.18 1.0643 0.9972 38.03%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 238.51 220.64 192.47 182.71 172.14 176.93 183.02 19.36%
EPS 19.43 18.09 16.11 14.33 14.02 13.39 7.59 87.45%
DPS 2.44 2.44 1.63 1.08 1.63 0.00 1.02 79.15%
NAPS 0.6568 0.6011 0.5676 0.5125 0.4799 0.4329 0.4056 38.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.38 3.55 2.75 2.42 1.64 1.38 2.13 -
P/RPS 0.58 0.65 0.58 0.54 0.39 0.32 0.47 15.09%
P/EPS 7.07 7.98 6.94 6.87 4.76 4.19 11.42 -27.42%
EY 14.13 12.53 14.40 14.55 21.02 23.86 8.76 37.65%
DY 1.78 1.69 1.45 1.10 2.44 0.00 1.17 32.38%
P/NAPS 2.09 2.40 1.97 1.92 1.39 1.30 2.14 -1.56%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 -
Price 3.53 4.04 3.50 2.80 2.06 1.77 1.99 -
P/RPS 0.60 0.74 0.74 0.62 0.49 0.41 0.44 23.03%
P/EPS 7.39 9.08 8.84 7.95 5.98 5.38 10.67 -21.77%
EY 13.53 11.01 11.32 12.58 16.73 18.60 9.37 27.83%
DY 1.70 1.49 1.14 0.95 1.94 0.00 1.26 22.16%
P/NAPS 2.19 2.73 2.51 2.22 1.75 1.66 2.00 6.25%

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