[GCB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 12.31%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,942,145 2,860,990 2,802,270 2,592,296 2,261,346 2,146,738 2,022,546 28.29%
PBT 268,006 274,936 271,774 255,372 209,463 205,616 200,620 21.23%
Tax -48,609 -42,044 -43,500 -42,812 -20,209 -37,305 -35,896 22.33%
NP 219,397 232,892 228,274 212,560 189,254 168,310 164,724 20.99%
-
NP to SH 219,397 232,892 228,274 212,560 189,254 168,310 164,724 20.99%
-
Tax Rate 18.14% 15.29% 16.01% 16.76% 9.65% 18.14% 17.89% -
Total Cost 2,722,748 2,628,098 2,573,996 2,379,736 2,072,092 1,978,428 1,857,822 28.93%
-
Net Worth 521,852 823,879 771,702 706,195 666,856 602,106 563,842 -5.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 27,661 25,482 28,668 28,668 19,114 12,742 19,113 27.85%
Div Payout % 12.61% 10.94% 12.56% 13.49% 10.10% 7.57% 11.60% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 521,852 823,879 771,702 706,195 666,856 602,106 563,842 -5.01%
NOSH 1,008,337 480,158 480,158 480,158 480,158 480,158 480,158 63.76%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.46% 8.14% 8.15% 8.20% 8.37% 7.84% 8.14% -
ROE 42.04% 28.27% 29.58% 30.10% 28.38% 27.95% 29.21% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 531.82 598.78 586.49 542.54 473.22 449.24 423.27 16.39%
EPS 39.66 48.75 47.78 44.48 39.60 35.23 34.48 9.75%
DPS 5.00 5.33 6.00 6.00 4.00 2.67 4.00 15.99%
NAPS 0.9433 1.7243 1.6151 1.478 1.3955 1.26 1.18 -13.83%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 250.41 243.51 238.51 220.64 192.47 182.71 172.14 28.29%
EPS 18.67 19.82 19.43 18.09 16.11 14.33 14.02 20.97%
DPS 2.35 2.17 2.44 2.44 1.63 1.08 1.63 27.53%
NAPS 0.4442 0.7012 0.6568 0.6011 0.5676 0.5125 0.4799 -5.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.08 3.98 3.38 3.55 2.75 2.42 1.64 -
P/RPS 0.58 0.66 0.58 0.65 0.58 0.54 0.39 30.19%
P/EPS 7.77 8.17 7.07 7.98 6.94 6.87 4.76 38.51%
EY 12.88 12.25 14.13 12.53 14.40 14.55 21.02 -27.79%
DY 1.62 1.34 1.78 1.69 1.45 1.10 2.44 -23.83%
P/NAPS 3.27 2.31 2.09 2.40 1.97 1.92 1.39 76.60%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 -
Price 2.99 2.51 3.53 4.04 3.50 2.80 2.06 -
P/RPS 0.56 0.42 0.60 0.74 0.74 0.62 0.49 9.28%
P/EPS 7.54 5.15 7.39 9.08 8.84 7.95 5.98 16.66%
EY 13.26 19.42 13.53 11.01 11.32 12.58 16.73 -14.31%
DY 1.67 2.12 1.70 1.49 1.14 0.95 1.94 -9.48%
P/NAPS 3.17 1.46 2.19 2.73 2.51 2.22 1.75 48.43%

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