[GCB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 112.78%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 364,283 1,441,476 1,015,657 667,183 354,340 1,381,816 990,362 -48.63%
PBT 22,720 153,236 119,072 82,760 42,683 150,079 107,850 -64.56%
Tax -5,855 -33,510 -24,795 -16,071 -11,249 -22,584 -16,103 -49.02%
NP 16,865 119,726 94,277 66,689 31,434 127,495 91,747 -67.63%
-
NP to SH 16,539 118,841 94,018 66,605 31,303 125,895 90,473 -67.75%
-
Tax Rate 25.77% 21.87% 20.82% 19.42% 26.35% 15.05% 14.93% -
Total Cost 347,418 1,321,750 921,380 600,494 322,906 1,254,321 898,615 -46.89%
-
Net Worth 351,465 347,282 331,682 319,564 289,695 265,429 249,405 25.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,149 59,539 42,865 22,222 7,936 44,519 31,811 -63.00%
Div Payout % 43.23% 50.10% 45.59% 33.37% 25.35% 35.36% 35.16% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 351,465 347,282 331,682 319,564 289,695 265,429 249,405 25.66%
NOSH 476,628 476,316 476,281 317,469 317,474 317,993 318,118 30.90%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.63% 8.31% 9.28% 10.00% 8.87% 9.23% 9.26% -
ROE 4.71% 34.22% 28.35% 20.84% 10.81% 47.43% 36.28% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.43 302.63 213.25 210.16 111.61 434.54 311.32 -60.75%
EPS 3.47 24.95 19.74 20.98 9.86 26.41 28.44 -75.36%
DPS 1.50 12.50 9.00 7.00 2.50 14.00 10.00 -71.73%
NAPS 0.7374 0.7291 0.6964 1.0066 0.9125 0.8347 0.784 -3.99%
Adjusted Per Share Value based on latest NOSH - 317,464
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.01 122.69 86.45 56.79 30.16 117.61 84.29 -48.62%
EPS 1.41 10.11 8.00 5.67 2.66 10.72 7.70 -67.71%
DPS 0.61 5.07 3.65 1.89 0.68 3.79 2.71 -62.96%
NAPS 0.2991 0.2956 0.2823 0.272 0.2466 0.2259 0.2123 25.64%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.78 1.64 2.06 1.93 1.78 1.37 1.37 -
P/RPS 2.33 0.54 0.97 0.92 1.59 0.32 0.44 203.50%
P/EPS 51.30 6.57 10.44 9.20 18.05 3.46 4.82 383.15%
EY 1.95 15.21 9.58 10.87 5.54 28.90 20.76 -79.30%
DY 0.84 7.62 4.37 3.63 1.40 10.22 7.30 -76.31%
P/NAPS 2.41 2.25 2.96 1.92 1.95 1.64 1.75 23.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 -
Price 1.83 1.72 1.94 2.02 1.83 1.65 1.67 -
P/RPS 2.39 0.57 0.91 0.96 1.64 0.38 0.54 169.32%
P/EPS 52.74 6.89 9.83 9.63 18.56 4.17 5.87 331.60%
EY 1.90 14.51 10.18 10.39 5.39 23.99 17.03 -76.79%
DY 0.82 7.27 4.64 3.47 1.37 8.48 5.99 -73.40%
P/NAPS 2.48 2.36 2.79 2.01 2.01 1.98 2.13 10.66%

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