[GCB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 53.27%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,401,135 648,074 2,261,346 1,610,054 1,011,273 519,689 2,150,306 -24.89%
PBT 135,887 63,843 209,463 154,212 100,310 46,676 112,020 13.78%
Tax -21,750 -10,703 -20,209 -27,979 -17,948 -7,344 -22,862 -3.27%
NP 114,137 53,140 189,254 126,233 82,362 39,332 89,158 17.95%
-
NP to SH 114,137 53,140 189,254 126,233 82,362 39,332 89,158 17.95%
-
Tax Rate 16.01% 16.76% 9.65% 18.14% 17.89% 15.73% 20.41% -
Total Cost 1,286,998 594,934 2,072,092 1,483,821 928,911 480,357 2,061,148 -27.00%
-
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 14,334 7,167 19,114 9,557 9,556 - 11,947 12.94%
Div Payout % 12.56% 13.49% 10.10% 7.57% 11.60% - 13.40% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.15% 8.20% 8.37% 7.84% 8.14% 7.57% 4.15% -
ROE 14.79% 7.52% 28.38% 20.97% 14.61% 7.73% 18.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 293.24 135.64 473.22 336.93 211.64 108.74 449.93 -24.88%
EPS 23.89 11.12 39.60 26.42 17.24 8.23 18.66 17.95%
DPS 3.00 1.50 4.00 2.00 2.00 0.00 2.50 12.96%
NAPS 1.6151 1.478 1.3955 1.26 1.18 1.0643 0.9972 38.03%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 119.25 55.16 192.47 137.04 86.07 44.23 183.02 -24.90%
EPS 9.71 4.52 16.11 10.74 7.01 3.35 7.59 17.90%
DPS 1.22 0.61 1.63 0.81 0.81 0.00 1.02 12.71%
NAPS 0.6568 0.6011 0.5676 0.5125 0.4799 0.4329 0.4056 38.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.38 3.55 2.75 2.42 1.64 1.38 2.13 -
P/RPS 1.15 2.62 0.58 0.72 0.77 1.27 0.47 81.87%
P/EPS 14.15 31.92 6.94 9.16 9.51 16.77 11.42 15.40%
EY 7.07 3.13 14.40 10.92 10.51 5.96 8.76 -13.34%
DY 0.89 0.42 1.45 0.83 1.22 0.00 1.17 -16.71%
P/NAPS 2.09 2.40 1.97 1.92 1.39 1.30 2.14 -1.56%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 -
Price 3.53 4.04 3.50 2.80 2.06 1.77 1.99 -
P/RPS 1.20 2.98 0.74 0.83 0.97 1.63 0.44 95.56%
P/EPS 14.78 36.33 8.84 10.60 11.95 21.51 10.67 24.33%
EY 6.77 2.75 11.32 9.43 8.37 4.65 9.37 -19.52%
DY 0.85 0.37 1.14 0.71 0.97 0.00 1.26 -23.13%
P/NAPS 2.19 2.73 2.51 2.22 1.75 1.66 2.00 6.25%

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