[GCB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 140.68%
YoY- 838.17%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,315,866 2,363,052 2,349,554 2,365,564 2,380,669 2,302,526 2,036,128 8.91%
PBT 52,208 62,586 59,372 63,668 36,372 30,710 -1,944 -
Tax -9,447 -9,220 -9,998 -7,660 -13,996 -1,364 3,070 -
NP 42,761 53,366 49,374 56,008 22,376 29,346 1,126 1017.42%
-
NP to SH 42,575 53,118 48,710 54,772 22,757 29,058 216 3233.08%
-
Tax Rate 18.09% 14.73% 16.84% 12.03% 38.48% 4.44% - -
Total Cost 2,273,105 2,309,685 2,300,180 2,309,556 2,358,293 2,273,180 2,035,002 7.61%
-
Net Worth 424,391 412,237 391,577 376,151 376,154 381,442 378,054 7.97%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,168 9,558 - - - - - -
Div Payout % 16.84% 17.99% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 424,391 412,237 391,577 376,151 376,154 381,442 378,054 7.97%
NOSH 480,158 480,158 480,158 480,158 475,903 475,851 540,000 -7.49%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.85% 2.26% 2.10% 2.37% 0.94% 1.27% 0.06% -
ROE 10.03% 12.89% 12.44% 14.56% 6.05% 7.62% 0.06% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 484.57 494.46 491.42 495.81 500.24 483.88 377.06 18.11%
EPS 8.91 11.12 10.20 11.48 4.78 6.11 0.04 3514.90%
DPS 1.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.888 0.8626 0.819 0.7884 0.7904 0.8016 0.7001 17.09%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 197.11 201.13 199.98 201.34 202.62 195.97 173.30 8.91%
EPS 3.62 4.52 4.15 4.66 1.94 2.47 0.02 3049.76%
DPS 0.61 0.81 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3509 0.3333 0.3202 0.3202 0.3247 0.3218 7.96%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.08 1.02 0.895 1.02 1.35 0.845 0.79 -
P/RPS 0.22 0.21 0.18 0.21 0.27 0.17 0.21 3.13%
P/EPS 12.12 9.18 8.78 8.89 28.23 13.84 1,975.00 -96.59%
EY 8.25 10.90 11.38 11.25 3.54 7.23 0.05 2862.12%
DY 1.39 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.18 1.09 1.29 1.71 1.05 1.13 5.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 18/11/16 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 -
Price 1.07 1.16 0.905 1.03 1.17 0.85 0.77 -
P/RPS 0.22 0.23 0.18 0.21 0.23 0.18 0.20 6.52%
P/EPS 12.01 10.44 8.88 8.97 24.47 13.92 1,925.00 -96.55%
EY 8.33 9.58 11.26 11.15 4.09 7.18 0.05 2881.15%
DY 1.40 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.34 1.11 1.31 1.48 1.06 1.10 5.94%

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