[GCB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -25.44%
YoY- -47.05%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,334 725,365 667,980 614,288 464,111 421,886 412,698 41.23%
PBT 9,531 12,908 12,966 12,684 17,619 19,429 18,998 -36.73%
Tax -2,426 -3,029 -1,632 -1,984 -3,311 -3,049 -1,698 26.71%
NP 7,105 9,878 11,334 10,700 14,308 16,380 17,300 -44.59%
-
NP to SH 6,778 9,732 11,212 10,596 14,212 16,221 17,006 -45.69%
-
Tax Rate 25.45% 23.47% 12.59% 15.64% 18.79% 15.69% 8.94% -
Total Cost 687,229 715,486 656,646 603,588 449,803 405,506 395,398 44.31%
-
Net Worth 97,531 100,865 99,973 97,964 94,913 94,976 96,919 0.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,398 1,600 - - 5,999 3,199 4,803 -36.93%
Div Payout % 35.39% 16.45% - - 42.21% 19.72% 28.25% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 97,531 100,865 99,973 97,964 94,913 94,976 96,919 0.41%
NOSH 239,871 240,098 239,572 240,818 239,983 239,960 240,197 -0.09%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.02% 1.36% 1.70% 1.74% 3.08% 3.88% 4.19% -
ROE 6.95% 9.65% 11.21% 10.82% 14.97% 17.08% 17.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 289.46 302.11 278.82 255.08 193.39 175.82 171.82 41.35%
EPS 2.82 4.05 4.68 4.40 5.92 6.76 7.08 -45.71%
DPS 1.00 0.67 0.00 0.00 2.50 1.33 2.00 -36.87%
NAPS 0.4066 0.4201 0.4173 0.4068 0.3955 0.3958 0.4035 0.50%
Adjusted Per Share Value based on latest NOSH - 240,818
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.10 61.74 56.85 52.28 39.50 35.91 35.13 41.22%
EPS 0.58 0.83 0.95 0.90 1.21 1.38 1.45 -45.56%
DPS 0.20 0.14 0.00 0.00 0.51 0.27 0.41 -37.89%
NAPS 0.083 0.0858 0.0851 0.0834 0.0808 0.0808 0.0825 0.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.35 0.30 0.34 0.30 0.40 0.41 0.39 -
P/RPS 0.12 0.10 0.12 0.12 0.21 0.23 0.23 -35.06%
P/EPS 12.39 7.40 7.26 6.82 6.75 6.07 5.51 71.21%
EY 8.07 13.51 13.76 14.67 14.81 16.49 18.15 -41.60%
DY 2.86 2.22 0.00 0.00 6.25 3.25 5.13 -32.14%
P/NAPS 0.86 0.71 0.81 0.74 1.01 1.04 0.97 -7.67%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 -
Price 0.32 0.31 0.34 0.27 0.35 0.42 0.43 -
P/RPS 0.11 0.10 0.12 0.11 0.18 0.24 0.25 -42.00%
P/EPS 11.32 7.65 7.26 6.14 5.91 6.21 6.07 51.22%
EY 8.83 13.08 13.76 16.30 16.92 16.10 16.47 -33.88%
DY 3.13 2.15 0.00 0.00 7.14 3.17 4.65 -23.10%
P/NAPS 0.79 0.74 0.81 0.66 0.88 1.06 1.07 -18.23%

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