[GCB] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -36.2%
YoY- -55.4%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 5,349,119 4,731,446 4,525,358 4,409,940 4,418,812 4,384,708 4,376,064 14.28%
PBT 139,143 142,882 131,078 120,132 188,054 209,916 239,844 -30.37%
Tax -38,134 -28,540 -27,316 -25,108 -39,102 -38,402 -44,086 -9.19%
NP 101,009 114,342 103,762 95,024 148,952 171,513 195,758 -35.59%
-
NP to SH 101,009 114,342 103,762 95,024 148,952 171,513 195,758 -35.59%
-
Tax Rate 27.41% 19.97% 20.84% 20.90% 20.79% 18.29% 18.38% -
Total Cost 5,248,110 4,617,104 4,421,596 4,314,916 4,269,860 4,213,194 4,180,306 16.32%
-
Net Worth 1,752,855 1,763,782 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 14.46%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 23,498 31,331 - - 38,147 49,652 73,933 -53.33%
Div Payout % 23.26% 27.40% - - 25.61% 28.95% 37.77% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,752,855 1,763,782 1,736,759 1,674,371 1,640,008 1,532,759 1,430,618 14.46%
NOSH 1,174,914 1,174,914 1,174,914 1,174,914 1,174,914 1,123,098 1,074,554 6.11%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 1.89% 2.42% 2.29% 2.15% 3.37% 3.91% 4.47% -
ROE 5.76% 6.48% 5.97% 5.68% 9.08% 11.19% 13.68% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 455.28 402.71 385.16 375.34 405.42 412.11 414.32 6.46%
EPS 8.60 9.73 8.84 8.08 13.67 16.12 18.54 -39.99%
DPS 2.00 2.67 0.00 0.00 3.50 4.67 7.00 -56.52%
NAPS 1.4919 1.5012 1.4782 1.4251 1.5047 1.4406 1.3545 6.63%
Adjusted Per Share Value based on latest NOSH - 1,174,914
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 455.28 402.71 385.16 375.34 376.10 373.19 372.46 14.28%
EPS 8.60 9.73 8.84 8.08 12.68 14.60 16.66 -35.57%
DPS 2.00 2.67 0.00 0.00 3.25 4.23 6.29 -53.31%
NAPS 1.4919 1.5012 1.4782 1.4251 1.3959 1.3046 1.2176 14.46%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.83 2.17 2.31 2.42 2.40 2.19 2.52 -
P/RPS 0.40 0.54 0.60 0.64 0.59 0.53 0.61 -24.46%
P/EPS 21.29 22.30 26.16 29.92 17.56 13.59 13.60 34.71%
EY 4.70 4.48 3.82 3.34 5.69 7.36 7.35 -25.71%
DY 1.09 1.23 0.00 0.00 1.46 2.13 2.78 -46.33%
P/NAPS 1.23 1.45 1.56 1.70 1.60 1.52 1.86 -24.03%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 29/08/23 31/05/23 28/02/23 22/11/22 16/08/22 -
Price 1.57 2.02 2.11 2.51 2.40 2.15 2.45 -
P/RPS 0.34 0.50 0.55 0.67 0.59 0.52 0.59 -30.68%
P/EPS 18.26 20.76 23.89 31.03 17.56 13.34 13.22 23.95%
EY 5.48 4.82 4.19 3.22 5.69 7.50 7.56 -19.25%
DY 1.27 1.32 0.00 0.00 1.46 2.17 2.86 -41.70%
P/NAPS 1.05 1.35 1.43 1.76 1.60 1.49 1.81 -30.37%

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