[GCB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 39.04%
YoY- 12962.91%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,160,058 836,296 539,733 268,952 642,650 424,839 262,531 168.54%
PBT 111,449 79,359 52,357 27,200 20,426 11,359 3,885 831.39%
Tax -10,066 -22,233 -13,019 -7,364 -5,577 -3,158 -1,143 324.76%
NP 101,383 57,126 39,338 19,836 14,849 8,201 2,742 1002.57%
-
NP to SH 101,148 57,108 39,241 19,725 14,187 7,595 2,377 1110.55%
-
Tax Rate 9.03% 28.02% 24.87% 27.07% 27.30% 27.80% 29.42% -
Total Cost 1,058,675 779,170 500,395 249,116 627,801 416,638 259,789 154.47%
-
Net Worth 179,580 145,409 134,595 116,958 105,214 103,613 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,713 11,109 7,512 2,999 6,601 3,001 1,203 625.75%
Div Payout % 23.44% 19.45% 19.14% 15.21% 46.53% 39.52% 50.62% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 179,580 145,409 134,595 116,958 105,214 103,613 0 -
NOSH 240,016 239,949 240,006 239,963 240,050 240,123 240,642 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.74% 6.83% 7.29% 7.38% 2.31% 1.93% 1.04% -
ROE 56.32% 39.27% 29.15% 16.86% 13.48% 7.33% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 483.32 348.53 224.88 112.08 267.71 176.93 109.10 169.00%
EPS 31.63 23.80 16.35 8.22 5.91 3.16 0.99 900.54%
DPS 9.88 4.63 3.13 1.25 2.75 1.25 0.50 626.93%
NAPS 0.7482 0.606 0.5608 0.4874 0.4383 0.4315 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,963
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 98.83 71.25 45.98 22.91 54.75 36.19 22.37 168.51%
EPS 8.62 4.87 3.34 1.68 1.21 0.65 0.20 1120.88%
DPS 2.02 0.95 0.64 0.26 0.56 0.26 0.10 637.66%
NAPS 0.153 0.1239 0.1147 0.0996 0.0896 0.0883 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.12 0.77 0.42 0.30 0.30 0.26 0.29 -
P/RPS 0.23 0.22 0.19 0.27 0.11 0.15 0.27 -10.11%
P/EPS 2.66 3.24 2.57 3.65 5.08 8.22 29.36 -79.73%
EY 37.63 30.91 38.93 27.40 19.70 12.17 3.41 393.49%
DY 8.82 6.01 7.45 4.17 9.17 4.81 1.72 196.48%
P/NAPS 1.50 1.27 0.75 0.62 0.68 0.60 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 -
Price 1.47 0.90 0.68 0.37 0.29 0.30 0.27 -
P/RPS 0.30 0.26 0.30 0.33 0.11 0.17 0.25 12.88%
P/EPS 3.49 3.78 4.16 4.50 4.91 9.48 27.33 -74.54%
EY 28.67 26.44 24.04 22.22 20.38 10.54 3.66 292.94%
DY 6.72 5.14 4.60 3.38 9.48 4.17 1.85 135.74%
P/NAPS 1.96 1.49 1.21 0.76 0.66 0.70 0.00 -

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