[GCB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 16.82%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 544,024 333,990 153,572 464,111 316,415 206,349 105,544 197.50%
PBT 9,681 6,483 3,171 17,619 14,572 9,499 5,537 44.98%
Tax -2,272 -816 -496 -3,311 -2,287 -849 -655 128.62%
NP 7,409 5,667 2,675 14,308 12,285 8,650 4,882 31.96%
-
NP to SH 7,299 5,606 2,649 14,212 12,166 8,503 5,003 28.54%
-
Tax Rate 23.47% 12.59% 15.64% 18.79% 15.69% 8.94% 11.83% -
Total Cost 536,615 328,323 150,897 449,803 304,130 197,699 100,662 204.23%
-
Net Worth 100,865 99,973 97,964 94,913 94,976 96,919 93,469 5.19%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,200 - - 5,999 2,399 2,401 - -
Div Payout % 16.45% - - 42.21% 19.72% 28.25% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 100,865 99,973 97,964 94,913 94,976 96,919 93,469 5.19%
NOSH 240,098 239,572 240,818 239,983 239,960 240,197 240,528 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.36% 1.70% 1.74% 3.08% 3.88% 4.19% 4.63% -
ROE 7.24% 5.61% 2.70% 14.97% 12.81% 8.77% 5.35% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 226.58 139.41 63.77 193.39 131.86 85.91 43.88 197.85%
EPS 3.04 2.34 1.10 5.92 5.07 3.54 2.08 28.69%
DPS 0.50 0.00 0.00 2.50 1.00 1.00 0.00 -
NAPS 0.4201 0.4173 0.4068 0.3955 0.3958 0.4035 0.3886 5.31%
Adjusted Per Share Value based on latest NOSH - 240,097
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.30 28.43 13.07 39.50 26.93 17.56 8.98 197.55%
EPS 0.62 0.48 0.23 1.21 1.04 0.72 0.43 27.54%
DPS 0.10 0.00 0.00 0.51 0.20 0.20 0.00 -
NAPS 0.0858 0.0851 0.0834 0.0808 0.0808 0.0825 0.0796 5.11%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.34 0.30 0.40 0.41 0.39 0.40 -
P/RPS 0.13 0.24 0.47 0.21 0.31 0.45 0.91 -72.57%
P/EPS 9.87 14.53 27.27 6.75 8.09 11.02 19.23 -35.81%
EY 10.13 6.88 3.67 14.81 12.37 9.08 5.20 55.79%
DY 1.67 0.00 0.00 6.25 2.44 2.56 0.00 -
P/NAPS 0.71 0.81 0.74 1.01 1.04 0.97 1.03 -21.91%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 -
Price 0.31 0.34 0.27 0.35 0.42 0.43 0.38 -
P/RPS 0.14 0.24 0.42 0.18 0.32 0.50 0.87 -70.31%
P/EPS 10.20 14.53 24.55 5.91 8.28 12.15 18.27 -32.12%
EY 9.81 6.88 4.07 16.92 12.07 8.23 5.47 47.45%
DY 1.61 0.00 0.00 7.14 2.38 2.33 0.00 -
P/NAPS 0.74 0.81 0.66 0.88 1.06 1.07 0.98 -17.03%

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