[GCB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.08%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 333,990 153,572 464,111 316,415 206,349 105,544 379,780 -8.21%
PBT 6,483 3,171 17,619 14,572 9,499 5,537 20,910 -54.22%
Tax -816 -496 -3,311 -2,287 -849 -655 -3,079 -58.77%
NP 5,667 2,675 14,308 12,285 8,650 4,882 17,831 -53.46%
-
NP to SH 5,606 2,649 14,212 12,166 8,503 5,003 17,561 -53.32%
-
Tax Rate 12.59% 15.64% 18.79% 15.69% 8.94% 11.83% 14.73% -
Total Cost 328,323 150,897 449,803 304,130 197,699 100,662 361,949 -6.29%
-
Net Worth 99,973 97,964 94,913 94,976 96,919 93,469 88,246 8.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,999 2,399 2,401 - 10,314 -
Div Payout % - - 42.21% 19.72% 28.25% - 58.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 99,973 97,964 94,913 94,976 96,919 93,469 88,246 8.68%
NOSH 239,572 240,818 239,983 239,960 240,197 240,528 239,864 -0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.70% 1.74% 3.08% 3.88% 4.19% 4.63% 4.70% -
ROE 5.61% 2.70% 14.97% 12.81% 8.77% 5.35% 19.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 139.41 63.77 193.39 131.86 85.91 43.88 158.33 -8.14%
EPS 2.34 1.10 5.92 5.07 3.54 2.08 7.32 -53.28%
DPS 0.00 0.00 2.50 1.00 1.00 0.00 4.30 -
NAPS 0.4173 0.4068 0.3955 0.3958 0.4035 0.3886 0.3679 8.77%
Adjusted Per Share Value based on latest NOSH - 239,411
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.43 13.07 39.50 26.93 17.56 8.98 32.32 -8.20%
EPS 0.48 0.23 1.21 1.04 0.72 0.43 1.49 -53.03%
DPS 0.00 0.00 0.51 0.20 0.20 0.00 0.88 -
NAPS 0.0851 0.0834 0.0808 0.0808 0.0825 0.0796 0.0751 8.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.30 0.40 0.41 0.39 0.40 0.32 -
P/RPS 0.24 0.47 0.21 0.31 0.45 0.91 0.20 12.93%
P/EPS 14.53 27.27 6.75 8.09 11.02 19.23 4.37 122.93%
EY 6.88 3.67 14.81 12.37 9.08 5.20 22.88 -55.14%
DY 0.00 0.00 6.25 2.44 2.56 0.00 13.44 -
P/NAPS 0.81 0.74 1.01 1.04 0.97 1.03 0.87 -4.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 -
Price 0.34 0.27 0.35 0.42 0.43 0.38 0.45 -
P/RPS 0.24 0.42 0.18 0.32 0.50 0.87 0.28 -9.77%
P/EPS 14.53 24.55 5.91 8.28 12.15 18.27 6.15 77.48%
EY 6.88 4.07 16.92 12.07 8.23 5.47 16.27 -43.69%
DY 0.00 0.00 7.14 2.38 2.33 0.00 9.56 -
P/NAPS 0.81 0.66 0.88 1.06 1.07 0.98 1.22 -23.91%

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