[GCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 13.96%
YoY- 27.63%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 464,111 421,886 412,698 422,176 379,780 361,642 359,532 18.50%
PBT 17,619 19,429 18,998 22,148 20,910 19,589 19,294 -5.85%
Tax -3,311 -3,049 -1,698 -2,620 -3,079 -2,501 -2,190 31.62%
NP 14,308 16,380 17,300 19,528 17,831 17,088 17,104 -11.18%
-
NP to SH 14,212 16,221 17,006 20,012 17,561 16,874 16,822 -10.60%
-
Tax Rate 18.79% 15.69% 8.94% 11.83% 14.73% 12.77% 11.35% -
Total Cost 449,803 405,506 395,398 402,648 361,949 344,554 342,428 19.88%
-
Net Worth 94,913 94,976 96,919 93,469 88,246 85,782 88,724 4.58%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,999 3,199 4,803 - 10,314 6,404 4,806 15.88%
Div Payout % 42.21% 19.72% 28.25% - 58.73% 37.95% 28.57% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 94,913 94,976 96,919 93,469 88,246 85,782 88,724 4.58%
NOSH 239,983 239,960 240,197 240,528 239,864 240,151 240,314 -0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.08% 3.88% 4.19% 4.63% 4.70% 4.73% 4.76% -
ROE 14.97% 17.08% 17.55% 21.41% 19.90% 19.67% 18.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 193.39 175.82 171.82 175.52 158.33 150.59 149.61 18.60%
EPS 5.92 6.76 7.08 8.32 7.32 7.03 7.00 -10.54%
DPS 2.50 1.33 2.00 0.00 4.30 2.67 2.00 15.99%
NAPS 0.3955 0.3958 0.4035 0.3886 0.3679 0.3572 0.3692 4.68%
Adjusted Per Share Value based on latest NOSH - 240,528
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.50 35.91 35.13 35.93 32.32 30.78 30.60 18.49%
EPS 1.21 1.38 1.45 1.70 1.49 1.44 1.43 -10.51%
DPS 0.51 0.27 0.41 0.00 0.88 0.55 0.41 15.61%
NAPS 0.0808 0.0808 0.0825 0.0796 0.0751 0.073 0.0755 4.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.41 0.39 0.40 0.32 0.29 0.31 -
P/RPS 0.21 0.23 0.23 0.23 0.20 0.19 0.21 0.00%
P/EPS 6.75 6.07 5.51 4.81 4.37 4.13 4.43 32.31%
EY 14.81 16.49 18.15 20.80 22.88 24.23 22.58 -24.45%
DY 6.25 3.25 5.13 0.00 13.44 9.20 6.45 -2.07%
P/NAPS 1.01 1.04 0.97 1.03 0.87 0.81 0.84 13.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 -
Price 0.35 0.42 0.43 0.38 0.45 0.33 0.28 -
P/RPS 0.18 0.24 0.25 0.22 0.28 0.22 0.19 -3.53%
P/EPS 5.91 6.21 6.07 4.57 6.15 4.70 4.00 29.63%
EY 16.92 16.10 16.47 21.89 16.27 21.29 25.00 -22.85%
DY 7.14 3.17 4.65 0.00 9.56 8.08 7.14 0.00%
P/NAPS 0.88 1.06 1.07 0.98 1.22 0.92 0.76 10.23%

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