[GCB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -75.14%
YoY- 4.05%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,441,476 1,015,657 667,183 354,340 1,381,816 990,362 624,641 74.18%
PBT 153,236 119,072 82,760 42,683 150,079 107,850 74,027 62.06%
Tax -33,510 -24,795 -16,071 -11,249 -22,584 -16,103 -8,518 148.17%
NP 119,726 94,277 66,689 31,434 127,495 91,747 65,509 49.21%
-
NP to SH 118,841 94,018 66,605 31,303 125,895 90,473 64,534 49.96%
-
Tax Rate 21.87% 20.82% 19.42% 26.35% 15.05% 14.93% 11.51% -
Total Cost 1,321,750 921,380 600,494 322,906 1,254,321 898,615 559,132 76.99%
-
Net Worth 347,282 331,682 319,564 289,695 265,429 249,405 23,417,439 -93.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 59,539 42,865 22,222 7,936 44,519 31,811 19,092 112.71%
Div Payout % 50.10% 45.59% 33.37% 25.35% 35.36% 35.16% 29.59% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,282 331,682 319,564 289,695 265,429 249,405 23,417,439 -93.88%
NOSH 476,316 476,281 317,469 317,474 317,993 318,118 318,214 30.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.31% 9.28% 10.00% 8.87% 9.23% 9.26% 10.49% -
ROE 34.22% 28.35% 20.84% 10.81% 47.43% 36.28% 0.28% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 302.63 213.25 210.16 111.61 434.54 311.32 196.30 33.27%
EPS 24.95 19.74 20.98 9.86 26.41 28.44 20.28 14.74%
DPS 12.50 9.00 7.00 2.50 14.00 10.00 6.00 62.75%
NAPS 0.7291 0.6964 1.0066 0.9125 0.8347 0.784 73.59 -95.32%
Adjusted Per Share Value based on latest NOSH - 317,474
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 122.69 86.45 56.79 30.16 117.61 84.29 53.16 74.20%
EPS 10.11 8.00 5.67 2.66 10.72 7.70 5.49 49.96%
DPS 5.07 3.65 1.89 0.68 3.79 2.71 1.63 112.35%
NAPS 0.2956 0.2823 0.272 0.2466 0.2259 0.2123 19.9312 -93.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.64 2.06 1.93 1.78 1.37 1.37 1.80 -
P/RPS 0.54 0.97 0.92 1.59 0.32 0.44 0.92 -29.78%
P/EPS 6.57 10.44 9.20 18.05 3.46 4.82 8.88 -18.12%
EY 15.21 9.58 10.87 5.54 28.90 20.76 11.27 22.01%
DY 7.62 4.37 3.63 1.40 10.22 7.30 3.33 73.21%
P/NAPS 2.25 2.96 1.92 1.95 1.64 1.75 0.02 2197.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 -
Price 1.72 1.94 2.02 1.83 1.65 1.67 1.73 -
P/RPS 0.57 0.91 0.96 1.64 0.38 0.54 0.88 -25.03%
P/EPS 6.89 9.83 9.63 18.56 4.17 5.87 8.53 -13.21%
EY 14.51 10.18 10.39 5.39 23.99 17.03 11.72 15.22%
DY 7.27 4.64 3.47 1.37 8.48 5.99 3.47 63.36%
P/NAPS 2.36 2.79 2.01 2.01 1.98 2.13 0.02 2271.24%

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