[GCB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -76.99%
YoY- -18.4%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 379,780 271,232 179,766 91,113 412,695 310,699 205,548 50.40%
PBT 20,910 14,692 9,647 4,480 20,056 15,699 10,523 57.85%
Tax -3,079 -1,876 -1,095 -560 -3,019 -1,721 -1,155 91.91%
NP 17,831 12,816 8,552 3,920 17,037 13,978 9,368 53.40%
-
NP to SH 17,561 12,656 8,411 3,920 17,037 13,978 9,368 51.85%
-
Tax Rate 14.73% 12.77% 11.35% 12.50% 15.05% 10.96% 10.98% -
Total Cost 361,949 258,416 171,214 87,193 395,658 296,721 196,180 50.26%
-
Net Worth 88,246 85,782 88,724 83,365 72,858 73,368 67,736 19.22%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,314 4,803 2,403 - 7,098 2,791 - -
Div Payout % 58.73% 37.95% 28.57% - 41.67% 19.97% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 88,246 85,782 88,724 83,365 72,858 73,368 67,736 19.22%
NOSH 239,864 240,151 240,314 237,575 215,113 214,715 201,896 12.13%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.70% 4.73% 4.76% 4.30% 4.13% 4.50% 4.56% -
ROE 19.90% 14.75% 9.48% 4.70% 23.38% 19.05% 13.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 158.33 112.94 74.80 38.35 191.85 144.70 101.81 34.12%
EPS 7.32 5.27 3.50 1.65 7.92 6.51 4.64 35.40%
DPS 4.30 2.00 1.00 0.00 3.30 1.30 0.00 -
NAPS 0.3679 0.3572 0.3692 0.3509 0.3387 0.3417 0.3355 6.32%
Adjusted Per Share Value based on latest NOSH - 237,575
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.32 23.09 15.30 7.75 35.13 26.44 17.49 50.41%
EPS 1.49 1.08 0.72 0.33 1.45 1.19 0.80 51.20%
DPS 0.88 0.41 0.20 0.00 0.60 0.24 0.00 -
NAPS 0.0751 0.073 0.0755 0.071 0.062 0.0624 0.0577 19.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.32 0.29 0.31 0.31 0.32 0.31 0.32 -
P/RPS 0.20 0.26 0.41 0.81 0.17 0.21 0.31 -25.27%
P/EPS 4.37 5.50 8.86 18.79 4.04 4.76 6.90 -26.18%
EY 22.88 18.17 11.29 5.32 24.75 21.00 14.50 35.42%
DY 13.44 6.90 3.23 0.00 10.31 4.19 0.00 -
P/NAPS 0.87 0.81 0.84 0.88 0.94 0.91 0.95 -5.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 22/11/05 30/08/05 -
Price 0.45 0.33 0.28 0.30 0.32 0.32 0.31 -
P/RPS 0.28 0.29 0.37 0.78 0.17 0.22 0.30 -4.48%
P/EPS 6.15 6.26 8.00 18.18 4.04 4.92 6.68 -5.34%
EY 16.27 15.97 12.50 5.50 24.75 20.34 14.97 5.69%
DY 9.56 6.06 3.57 0.00 10.31 4.06 0.00 -
P/NAPS 1.22 0.92 0.76 0.85 0.94 0.94 0.92 20.64%

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