[GCB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 6.87%
YoY- 87.09%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,656,476 1,113,616 631,314 2,315,866 1,772,289 1,174,777 591,391 98.57%
PBT 70,190 33,840 6,767 52,208 46,940 29,686 15,917 168.66%
Tax -11,858 -5,204 -1,014 -9,447 -6,915 -4,999 -1,915 236.83%
NP 58,332 28,636 5,753 42,761 40,025 24,687 14,002 158.68%
-
NP to SH 58,332 28,636 5,753 42,575 39,839 24,355 13,693 162.55%
-
Tax Rate 16.89% 15.38% 14.98% 18.09% 14.73% 16.84% 12.03% -
Total Cost 1,598,144 1,084,980 625,561 2,273,105 1,732,264 1,150,090 577,389 97.01%
-
Net Worth 468,455 442,956 426,857 424,391 412,237 391,577 376,151 15.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,947 - - 7,168 7,168 - - -
Div Payout % 20.48% - - 16.84% 17.99% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 468,455 442,956 426,857 424,391 412,237 391,577 376,151 15.73%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.52% 2.57% 0.91% 1.85% 2.26% 2.10% 2.37% -
ROE 12.45% 6.46% 1.35% 10.03% 9.66% 6.22% 3.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 346.60 233.10 132.15 484.57 370.85 245.71 123.95 98.35%
EPS 12.21 5.99 1.20 8.91 8.34 5.10 2.87 162.32%
DPS 2.50 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.9802 0.9272 0.8935 0.888 0.8626 0.819 0.7884 15.60%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 140.99 94.78 53.73 197.11 150.84 99.99 50.33 98.59%
EPS 4.96 2.44 0.49 3.62 3.39 2.07 1.17 161.70%
DPS 1.02 0.00 0.00 0.61 0.61 0.00 0.00 -
NAPS 0.3987 0.377 0.3633 0.3612 0.3509 0.3333 0.3202 15.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.64 1.14 0.93 1.08 1.02 0.895 1.02 -
P/RPS 0.47 0.49 0.70 0.22 0.28 0.36 0.82 -30.97%
P/EPS 13.44 19.02 77.23 12.12 12.24 17.57 35.54 -47.67%
EY 7.44 5.26 1.29 8.25 8.17 5.69 2.81 91.27%
DY 1.52 0.00 0.00 1.39 1.47 0.00 0.00 -
P/NAPS 1.67 1.23 1.04 1.22 1.18 1.09 1.29 18.76%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 14/08/17 30/05/17 22/02/17 18/11/16 12/08/16 30/05/16 -
Price 2.07 1.60 1.01 1.07 1.16 0.905 1.03 -
P/RPS 0.60 0.69 0.76 0.22 0.31 0.37 0.83 -19.43%
P/EPS 16.96 26.69 83.87 12.01 13.92 17.77 35.89 -39.30%
EY 5.90 3.75 1.19 8.33 7.19 5.63 2.79 64.67%
DY 1.21 0.00 0.00 1.40 1.29 0.00 0.00 -
P/NAPS 2.11 1.73 1.13 1.20 1.34 1.11 1.31 37.36%

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