[GCB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.1%
YoY- 109.31%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,115,061 1,079,466 1,075,808 642,650 566,452 525,062 566,560 56.98%
PBT 105,812 104,714 108,800 20,426 15,145 7,770 2,544 1097.73%
Tax -29,644 -26,038 -29,456 -5,577 -4,210 -2,286 -1,540 616.96%
NP 76,168 78,676 79,344 14,849 10,934 5,484 1,004 1687.37%
-
NP to SH 76,144 78,482 78,900 14,187 10,126 4,754 604 2406.81%
-
Tax Rate 28.02% 24.87% 27.07% 27.30% 27.80% 29.42% 60.53% -
Total Cost 1,038,893 1,000,790 996,464 627,801 555,517 519,578 565,556 49.93%
-
Net Worth 145,409 134,595 116,958 105,214 103,613 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,812 15,024 11,998 6,601 4,002 2,406 4,864 109.95%
Div Payout % 19.45% 19.14% 15.21% 46.53% 39.52% 50.62% 805.30% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 145,409 134,595 116,958 105,214 103,613 0 0 -
NOSH 239,949 240,006 239,963 240,050 240,123 240,642 243,200 -0.89%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.83% 7.29% 7.38% 2.31% 1.93% 1.04% 0.18% -
ROE 52.37% 58.31% 67.46% 13.48% 9.77% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 464.71 449.77 448.32 267.71 235.90 218.19 232.96 58.39%
EPS 31.73 32.70 32.88 5.91 4.21 1.98 0.24 2487.51%
DPS 6.17 6.26 5.00 2.75 1.67 1.00 2.00 111.77%
NAPS 0.606 0.5608 0.4874 0.4383 0.4315 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,709
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 94.91 91.88 91.56 54.70 48.21 44.69 48.22 56.99%
EPS 6.48 6.68 6.72 1.21 0.86 0.40 0.05 2453.39%
DPS 1.26 1.28 1.02 0.56 0.34 0.20 0.41 111.23%
NAPS 0.1238 0.1146 0.0995 0.0896 0.0882 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.42 0.30 0.30 0.26 0.29 0.30 -
P/RPS 0.17 0.09 0.07 0.11 0.11 0.13 0.13 19.56%
P/EPS 2.43 1.28 0.91 5.08 6.17 14.68 120.79 -92.58%
EY 41.21 77.86 109.60 19.70 16.22 6.81 0.83 1247.67%
DY 8.02 14.90 16.67 9.17 6.41 3.45 6.67 13.06%
P/NAPS 1.27 0.75 0.62 0.68 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 -
Price 0.90 0.68 0.37 0.29 0.30 0.27 0.30 -
P/RPS 0.19 0.15 0.08 0.11 0.13 0.12 0.13 28.75%
P/EPS 2.84 2.08 1.13 4.91 7.11 13.67 120.79 -91.77%
EY 35.26 48.09 88.86 20.38 14.06 7.32 0.83 1114.72%
DY 6.86 9.21 13.51 9.48 5.56 3.70 6.67 1.88%
P/NAPS 1.49 1.21 0.76 0.66 0.70 0.00 0.00 -

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