[GCB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -12.39%
YoY- 22.81%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,525,358 4,409,940 4,418,812 4,384,708 4,376,064 3,962,108 3,922,792 10.02%
PBT 131,078 120,132 188,054 209,916 239,844 258,552 197,921 -24.07%
Tax -27,316 -25,108 -39,102 -38,402 -44,086 -45,476 -41,942 -24.92%
NP 103,762 95,024 148,952 171,513 195,758 213,076 155,979 -23.85%
-
NP to SH 103,762 95,024 148,952 171,513 195,758 213,076 155,979 -23.85%
-
Tax Rate 20.84% 20.90% 20.79% 18.29% 18.38% 17.59% 21.19% -
Total Cost 4,421,596 4,314,916 4,269,860 4,213,194 4,180,306 3,749,032 3,766,813 11.30%
-
Net Worth 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 18.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 38,147 49,652 73,933 63,303 41,671 -
Div Payout % - - 25.61% 28.95% 37.77% 29.71% 26.72% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 18.72%
NOSH 1,174,914 1,174,914 1,174,914 1,123,098 1,074,554 1,057,132 1,054,806 7.47%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.29% 2.15% 3.37% 3.91% 4.47% 5.38% 3.98% -
ROE 5.97% 5.68% 9.08% 11.19% 13.68% 15.19% 11.61% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 385.16 375.34 405.42 412.11 414.32 375.53 376.55 1.52%
EPS 8.84 8.08 13.67 16.12 18.54 20.20 14.97 -29.68%
DPS 0.00 0.00 3.50 4.67 7.00 6.00 4.00 -
NAPS 1.4782 1.4251 1.5047 1.4406 1.3545 1.3295 1.2896 9.55%
Adjusted Per Share Value based on latest NOSH - 1,123,098
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 385.16 375.34 376.10 373.19 372.46 337.23 333.88 10.02%
EPS 8.84 8.08 12.68 14.60 16.66 18.14 13.28 -23.81%
DPS 0.00 0.00 3.25 4.23 6.29 5.39 3.55 -
NAPS 1.4782 1.4251 1.3959 1.3046 1.2176 1.1939 1.1435 18.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.31 2.42 2.40 2.19 2.52 2.65 2.80 -
P/RPS 0.60 0.64 0.59 0.53 0.61 0.71 0.74 -13.08%
P/EPS 26.16 29.92 17.56 13.59 13.60 13.12 18.70 25.15%
EY 3.82 3.34 5.69 7.36 7.35 7.62 5.35 -20.16%
DY 0.00 0.00 1.46 2.13 2.78 2.26 1.43 -
P/NAPS 1.56 1.70 1.60 1.52 1.86 1.99 2.17 -19.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 31/05/23 28/02/23 22/11/22 16/08/22 30/05/22 21/02/22 -
Price 2.11 2.51 2.40 2.15 2.45 2.23 3.05 -
P/RPS 0.55 0.67 0.59 0.52 0.59 0.59 0.81 -22.80%
P/EPS 23.89 31.03 17.56 13.34 13.22 11.04 20.37 11.24%
EY 4.19 3.22 5.69 7.50 7.56 9.06 4.91 -10.05%
DY 0.00 0.00 1.46 2.17 2.86 2.69 1.31 -
P/NAPS 1.43 1.76 1.60 1.49 1.81 1.68 2.37 -28.66%

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