[GCB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 40.19%
YoY- 58.42%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 667,183 354,340 1,381,816 990,362 624,641 290,000 1,160,058 -30.86%
PBT 82,760 42,683 150,079 107,850 74,027 33,791 111,449 -18.01%
Tax -16,071 -11,249 -22,584 -16,103 -8,518 -3,659 -10,066 36.64%
NP 66,689 31,434 127,495 91,747 65,509 30,132 101,383 -24.38%
-
NP to SH 66,605 31,303 125,895 90,473 64,534 30,084 101,148 -24.33%
-
Tax Rate 19.42% 26.35% 15.05% 14.93% 11.51% 10.83% 9.03% -
Total Cost 600,494 322,906 1,254,321 898,615 559,132 259,868 1,058,675 -31.50%
-
Net Worth 319,564 289,695 265,429 249,405 23,417,439 199,848 179,580 46.89%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,222 7,936 44,519 31,811 19,092 9,560 23,713 -4.24%
Div Payout % 33.37% 25.35% 35.36% 35.16% 29.59% 31.78% 23.44% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 319,564 289,695 265,429 249,405 23,417,439 199,848 179,580 46.89%
NOSH 317,469 317,474 317,993 318,118 318,214 318,686 240,016 20.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.00% 8.87% 9.23% 9.26% 10.49% 10.39% 8.74% -
ROE 20.84% 10.81% 47.43% 36.28% 0.28% 15.05% 56.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 210.16 111.61 434.54 311.32 196.30 91.00 483.32 -42.63%
EPS 20.98 9.86 26.41 28.44 20.28 9.44 31.63 -23.96%
DPS 7.00 2.50 14.00 10.00 6.00 3.00 9.88 -20.54%
NAPS 1.0066 0.9125 0.8347 0.784 73.59 0.6271 0.7482 21.89%
Adjusted Per Share Value based on latest NOSH - 317,879
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.79 30.16 117.61 84.29 53.16 24.68 98.74 -30.86%
EPS 5.67 2.66 10.72 7.70 5.49 2.56 8.61 -24.32%
DPS 1.89 0.68 3.79 2.71 1.63 0.81 2.02 -4.34%
NAPS 0.272 0.2466 0.2259 0.2123 19.9312 0.1701 0.1528 46.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.93 1.78 1.37 1.37 1.80 1.56 1.12 -
P/RPS 0.92 1.59 0.32 0.44 0.92 1.71 0.23 152.19%
P/EPS 9.20 18.05 3.46 4.82 8.88 16.53 2.66 128.87%
EY 10.87 5.54 28.90 20.76 11.27 6.05 37.63 -56.33%
DY 3.63 1.40 10.22 7.30 3.33 1.92 8.82 -44.70%
P/NAPS 1.92 1.95 1.64 1.75 0.02 2.49 1.50 17.90%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 -
Price 2.02 1.83 1.65 1.67 1.73 2.05 1.47 -
P/RPS 0.96 1.64 0.38 0.54 0.88 2.25 0.30 117.30%
P/EPS 9.63 18.56 4.17 5.87 8.53 21.72 3.49 96.85%
EY 10.39 5.39 23.99 17.03 11.72 4.60 28.67 -49.20%
DY 3.47 1.37 8.48 5.99 3.47 1.46 6.72 -35.66%
P/NAPS 2.01 2.01 1.98 2.13 0.02 3.27 1.96 1.69%

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