[GCB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.77%
YoY- -94.3%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 642,650 424,839 262,531 141,640 694,334 544,024 333,990 54.51%
PBT 20,426 11,359 3,885 636 9,531 9,681 6,483 114.46%
Tax -5,577 -3,158 -1,143 -385 -2,426 -2,272 -816 258.88%
NP 14,849 8,201 2,742 251 7,105 7,409 5,667 89.72%
-
NP to SH 14,187 7,595 2,377 151 6,778 7,299 5,606 85.39%
-
Tax Rate 27.30% 27.80% 29.42% 60.53% 25.45% 23.47% 12.59% -
Total Cost 627,801 416,638 259,789 141,389 687,229 536,615 328,323 53.87%
-
Net Worth 105,214 103,613 0 0 97,531 100,865 99,973 3.45%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,601 3,001 1,203 1,216 2,398 1,200 - -
Div Payout % 46.53% 39.52% 50.62% 805.30% 35.39% 16.45% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,214 103,613 0 0 97,531 100,865 99,973 3.45%
NOSH 240,050 240,123 240,642 243,200 239,871 240,098 239,572 0.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.31% 1.93% 1.04% 0.18% 1.02% 1.36% 1.70% -
ROE 13.48% 7.33% 0.00% 0.00% 6.95% 7.24% 5.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 267.71 176.93 109.10 58.24 289.46 226.58 139.41 54.31%
EPS 5.91 3.16 0.99 0.06 2.82 3.04 2.34 85.14%
DPS 2.75 1.25 0.50 0.50 1.00 0.50 0.00 -
NAPS 0.4383 0.4315 0.00 0.00 0.4066 0.4201 0.4173 3.31%
Adjusted Per Share Value based on latest NOSH - 243,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.70 36.16 22.34 12.06 59.10 46.30 28.43 54.50%
EPS 1.21 0.65 0.20 0.01 0.58 0.62 0.48 84.91%
DPS 0.56 0.26 0.10 0.10 0.20 0.10 0.00 -
NAPS 0.0896 0.0882 0.00 0.00 0.083 0.0858 0.0851 3.48%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.26 0.29 0.30 0.35 0.30 0.34 -
P/RPS 0.11 0.15 0.27 0.52 0.12 0.13 0.24 -40.46%
P/EPS 5.08 8.22 29.36 483.18 12.39 9.87 14.53 -50.27%
EY 19.70 12.17 3.41 0.21 8.07 10.13 6.88 101.25%
DY 9.17 4.81 1.72 1.67 2.86 1.67 0.00 -
P/NAPS 0.68 0.60 0.00 0.00 0.86 0.71 0.81 -10.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.29 0.30 0.27 0.30 0.32 0.31 0.34 -
P/RPS 0.11 0.17 0.25 0.52 0.11 0.14 0.24 -40.46%
P/EPS 4.91 9.48 27.33 483.18 11.32 10.20 14.53 -51.38%
EY 20.38 10.54 3.66 0.21 8.83 9.81 6.88 105.85%
DY 9.48 4.17 1.85 1.67 3.13 1.61 0.00 -
P/NAPS 0.66 0.70 0.00 0.00 0.79 0.74 0.81 -12.72%

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