[GCB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -49.42%
YoY- -87.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 903,427 479,620 1,362,713 991,699 663,412 364,283 1,441,476 -26.82%
PBT 7,965 6,439 7,871 19,415 32,153 22,720 153,236 -86.14%
Tax -2,266 -1,000 -3,544 -6,538 -7,428 -5,855 -33,510 -83.48%
NP 5,699 5,439 4,327 12,877 24,725 16,865 119,726 -86.93%
-
NP to SH 5,133 5,283 3,415 12,121 23,966 16,539 118,841 -87.76%
-
Tax Rate 28.45% 15.53% 45.03% 33.67% 23.10% 25.77% 21.87% -
Total Cost 897,728 474,181 1,358,386 978,822 638,687 347,418 1,321,750 -22.78%
-
Net Worth 330,555 333,400 329,527 337,717 354,534 351,465 347,282 -3.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 14,321 7,158 14,293 7,149 59,539 -
Div Payout % - - 419.36% 59.06% 59.64% 43.23% 50.10% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 330,555 333,400 329,527 337,717 354,534 351,465 347,282 -3.24%
NOSH 475,277 475,945 477,368 477,204 476,461 476,628 476,316 -0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.63% 1.13% 0.32% 1.30% 3.73% 4.63% 8.31% -
ROE 1.55% 1.58% 1.04% 3.59% 6.76% 4.71% 34.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 190.08 100.77 285.46 207.81 139.24 76.43 302.63 -26.72%
EPS 1.08 1.11 0.72 2.54 5.03 3.47 24.95 -87.74%
DPS 0.00 0.00 3.00 1.50 3.00 1.50 12.50 -
NAPS 0.6955 0.7005 0.6903 0.7077 0.7441 0.7374 0.7291 -3.10%
Adjusted Per Share Value based on latest NOSH - 475,702
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 76.89 40.82 115.98 84.41 56.46 31.01 122.69 -26.82%
EPS 0.44 0.45 0.29 1.03 2.04 1.41 10.11 -87.69%
DPS 0.00 0.00 1.22 0.61 1.22 0.61 5.07 -
NAPS 0.2813 0.2838 0.2805 0.2874 0.3018 0.2991 0.2956 -3.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.30 1.36 1.37 1.66 1.69 1.78 1.64 -
P/RPS 0.68 1.35 0.48 0.80 1.21 2.33 0.54 16.66%
P/EPS 120.37 122.52 191.51 65.35 33.60 51.30 6.57 598.68%
EY 0.83 0.82 0.52 1.53 2.98 1.95 15.21 -85.68%
DY 0.00 0.00 2.19 0.90 1.78 0.84 7.62 -
P/NAPS 1.87 1.94 1.98 2.35 2.27 2.41 2.25 -11.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 19/05/14 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 -
Price 1.28 1.40 1.50 1.51 1.64 1.83 1.72 -
P/RPS 0.67 1.39 0.53 0.73 1.18 2.39 0.57 11.41%
P/EPS 118.52 126.13 209.68 59.45 32.60 52.74 6.89 569.85%
EY 0.84 0.79 0.48 1.68 3.07 1.90 14.51 -85.11%
DY 0.00 0.00 2.00 0.99 1.83 0.82 7.27 -
P/NAPS 1.84 2.00 2.17 2.13 2.20 2.48 2.36 -15.32%

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