[GCB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.2%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,322,265 1,326,824 1,457,132 1,441,476 1,354,209 1,334,366 1,417,360 -4.52%
PBT 25,886 64,306 90,880 153,236 158,762 165,520 170,732 -71.53%
Tax -8,717 -14,856 -23,420 -33,510 -33,060 -32,142 -44,996 -66.48%
NP 17,169 49,450 67,460 119,726 125,702 133,378 125,736 -73.45%
-
NP to SH 16,161 47,932 66,156 118,841 125,357 133,210 125,212 -74.42%
-
Tax Rate 33.67% 23.10% 25.77% 21.87% 20.82% 19.42% 26.35% -
Total Cost 1,305,096 1,277,374 1,389,672 1,321,750 1,228,506 1,200,988 1,291,624 0.69%
-
Net Worth 337,717 354,534 351,465 347,282 331,682 319,564 289,695 10.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 9,544 28,587 28,597 59,539 57,153 44,445 31,747 -55.09%
Div Payout % 59.06% 59.64% 43.23% 50.10% 45.59% 33.37% 25.35% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 337,717 354,534 351,465 347,282 331,682 319,564 289,695 10.75%
NOSH 477,204 476,461 476,628 476,316 476,281 317,469 317,474 31.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.30% 3.73% 4.63% 8.31% 9.28% 10.00% 8.87% -
ROE 4.79% 13.52% 18.82% 34.22% 37.79% 41.68% 43.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 277.09 278.47 305.72 302.63 284.33 420.31 446.45 -27.21%
EPS 3.39 10.06 13.88 24.95 26.32 41.96 39.44 -80.49%
DPS 2.00 6.00 6.00 12.50 12.00 14.00 10.00 -65.76%
NAPS 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 0.9125 -15.57%
Adjusted Per Share Value based on latest NOSH - 476,449
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.54 112.93 124.02 122.69 115.26 113.57 120.64 -4.52%
EPS 1.38 4.08 5.63 10.11 10.67 11.34 10.66 -74.37%
DPS 0.81 2.43 2.43 5.07 4.86 3.78 2.70 -55.15%
NAPS 0.2874 0.3018 0.2991 0.2956 0.2823 0.272 0.2466 10.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.66 1.69 1.78 1.64 2.06 1.93 1.78 -
P/RPS 0.60 0.61 0.58 0.54 0.72 0.46 0.40 31.00%
P/EPS 49.02 16.80 12.82 6.57 7.83 4.60 4.51 389.96%
EY 2.04 5.95 7.80 15.21 12.78 21.74 22.16 -79.58%
DY 1.20 3.55 3.37 7.62 5.83 7.25 5.62 -64.24%
P/NAPS 2.35 2.27 2.41 2.25 2.96 1.92 1.95 13.23%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 -
Price 1.51 1.64 1.83 1.72 1.94 2.02 1.83 -
P/RPS 0.54 0.59 0.60 0.57 0.68 0.48 0.41 20.13%
P/EPS 44.59 16.30 13.18 6.89 7.37 4.81 4.64 351.38%
EY 2.24 6.13 7.58 14.51 13.57 20.77 21.55 -77.86%
DY 1.32 3.66 3.28 7.27 6.19 6.93 5.46 -61.15%
P/NAPS 2.13 2.20 2.48 2.36 2.79 2.01 2.01 3.93%

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