[GCB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 50.47%
YoY- -9.46%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 206,349 105,544 379,780 271,232 179,766 91,113 412,695 -37.08%
PBT 9,499 5,537 20,910 14,692 9,647 4,480 20,056 -39.32%
Tax -849 -655 -3,079 -1,876 -1,095 -560 -3,019 -57.17%
NP 8,650 4,882 17,831 12,816 8,552 3,920 17,037 -36.43%
-
NP to SH 8,503 5,003 17,561 12,656 8,411 3,920 17,037 -37.16%
-
Tax Rate 8.94% 11.83% 14.73% 12.77% 11.35% 12.50% 15.05% -
Total Cost 197,699 100,662 361,949 258,416 171,214 87,193 395,658 -37.11%
-
Net Worth 96,919 93,469 88,246 85,782 88,724 83,365 72,858 21.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,401 - 10,314 4,803 2,403 - 7,098 -51.54%
Div Payout % 28.25% - 58.73% 37.95% 28.57% - 41.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 96,919 93,469 88,246 85,782 88,724 83,365 72,858 21.01%
NOSH 240,197 240,528 239,864 240,151 240,314 237,575 215,113 7.65%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.19% 4.63% 4.70% 4.73% 4.76% 4.30% 4.13% -
ROE 8.77% 5.35% 19.90% 14.75% 9.48% 4.70% 23.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 85.91 43.88 158.33 112.94 74.80 38.35 191.85 -41.55%
EPS 3.54 2.08 7.32 5.27 3.50 1.65 7.92 -41.62%
DPS 1.00 0.00 4.30 2.00 1.00 0.00 3.30 -54.98%
NAPS 0.4035 0.3886 0.3679 0.3572 0.3692 0.3509 0.3387 12.41%
Adjusted Per Share Value based on latest NOSH - 239,830
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.56 8.98 32.32 23.09 15.30 7.75 35.13 -37.09%
EPS 0.72 0.43 1.49 1.08 0.72 0.33 1.45 -37.37%
DPS 0.20 0.00 0.88 0.41 0.20 0.00 0.60 -52.02%
NAPS 0.0825 0.0796 0.0751 0.073 0.0755 0.071 0.062 21.04%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.39 0.40 0.32 0.29 0.31 0.31 0.32 -
P/RPS 0.45 0.91 0.20 0.26 0.41 0.81 0.17 91.69%
P/EPS 11.02 19.23 4.37 5.50 8.86 18.79 4.04 95.58%
EY 9.08 5.20 22.88 18.17 11.29 5.32 24.75 -48.84%
DY 2.56 0.00 13.44 6.90 3.23 0.00 10.31 -60.59%
P/NAPS 0.97 1.03 0.87 0.81 0.84 0.88 0.94 2.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 -
Price 0.43 0.38 0.45 0.33 0.28 0.30 0.32 -
P/RPS 0.50 0.87 0.28 0.29 0.37 0.78 0.17 105.68%
P/EPS 12.15 18.27 6.15 6.26 8.00 18.18 4.04 108.77%
EY 8.23 5.47 16.27 15.97 12.50 5.50 24.75 -52.09%
DY 2.33 0.00 9.56 6.06 3.57 0.00 10.31 -62.99%
P/NAPS 1.07 0.98 1.22 0.92 0.76 0.85 0.94 9.04%

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