[GCB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 39.15%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,015,657 667,183 354,340 1,381,816 990,362 624,641 290,000 130.09%
PBT 119,072 82,760 42,683 150,079 107,850 74,027 33,791 131.03%
Tax -24,795 -16,071 -11,249 -22,584 -16,103 -8,518 -3,659 256.85%
NP 94,277 66,689 31,434 127,495 91,747 65,509 30,132 113.47%
-
NP to SH 94,018 66,605 31,303 125,895 90,473 64,534 30,084 113.31%
-
Tax Rate 20.82% 19.42% 26.35% 15.05% 14.93% 11.51% 10.83% -
Total Cost 921,380 600,494 322,906 1,254,321 898,615 559,132 259,868 131.98%
-
Net Worth 331,682 319,564 289,695 265,429 249,405 23,417,439 199,848 40.04%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 42,865 22,222 7,936 44,519 31,811 19,092 9,560 171.17%
Div Payout % 45.59% 33.37% 25.35% 35.36% 35.16% 29.59% 31.78% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 331,682 319,564 289,695 265,429 249,405 23,417,439 199,848 40.04%
NOSH 476,281 317,469 317,474 317,993 318,118 318,214 318,686 30.62%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.28% 10.00% 8.87% 9.23% 9.26% 10.49% 10.39% -
ROE 28.35% 20.84% 10.81% 47.43% 36.28% 0.28% 15.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 213.25 210.16 111.61 434.54 311.32 196.30 91.00 76.15%
EPS 19.74 20.98 9.86 26.41 28.44 20.28 9.44 63.30%
DPS 9.00 7.00 2.50 14.00 10.00 6.00 3.00 107.59%
NAPS 0.6964 1.0066 0.9125 0.8347 0.784 73.59 0.6271 7.21%
Adjusted Per Share Value based on latest NOSH - 317,646
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 86.45 56.79 30.16 117.61 84.29 53.16 24.68 130.12%
EPS 8.00 5.67 2.66 10.72 7.70 5.49 2.56 113.30%
DPS 3.65 1.89 0.68 3.79 2.71 1.63 0.81 172.07%
NAPS 0.2823 0.272 0.2466 0.2259 0.2123 19.9312 0.1701 40.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.06 1.93 1.78 1.37 1.37 1.80 1.56 -
P/RPS 0.97 0.92 1.59 0.32 0.44 0.92 1.71 -31.40%
P/EPS 10.44 9.20 18.05 3.46 4.82 8.88 16.53 -26.32%
EY 9.58 10.87 5.54 28.90 20.76 11.27 6.05 35.74%
DY 4.37 3.63 1.40 10.22 7.30 3.33 1.92 72.77%
P/NAPS 2.96 1.92 1.95 1.64 1.75 0.02 2.49 12.18%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 -
Price 1.94 2.02 1.83 1.65 1.67 1.73 2.05 -
P/RPS 0.91 0.96 1.64 0.38 0.54 0.88 2.25 -45.22%
P/EPS 9.83 9.63 18.56 4.17 5.87 8.53 21.72 -40.96%
EY 10.18 10.39 5.39 23.99 17.03 11.72 4.60 69.57%
DY 4.64 3.47 1.37 8.48 5.99 3.47 1.46 115.70%
P/NAPS 2.79 2.01 2.01 1.98 2.13 0.02 3.27 -10.01%

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