[GCB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -67.11%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 3,684,972 2,661,746 1,820,159 909,382 2,942,145 2,145,743 1,401,135 89.97%
PBT 269,220 213,454 155,000 83,410 268,006 206,202 135,887 57.41%
Tax -46,028 -37,534 -25,859 -11,245 -48,609 -31,533 -21,750 64.45%
NP 223,192 175,920 129,141 72,165 219,397 174,669 114,137 56.05%
-
NP to SH 223,192 175,920 129,141 72,165 219,397 174,669 114,137 56.05%
-
Tax Rate 17.10% 17.58% 16.68% 13.48% 18.14% 15.29% 16.01% -
Total Cost 3,461,780 2,485,826 1,691,018 837,217 2,722,748 1,971,074 1,286,998 92.83%
-
Net Worth 1,189,658 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 33.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 35,713 25,351 10,092 10,084 27,661 19,112 14,334 83.27%
Div Payout % 16.00% 14.41% 7.82% 13.97% 12.61% 10.94% 12.56% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,189,658 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 33.27%
NOSH 1,034,307 1,032,116 1,023,686 1,009,078 1,008,337 480,158 480,158 66.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.06% 6.61% 7.10% 7.94% 7.46% 8.14% 8.15% -
ROE 18.76% 15.14% 11.43% 6.88% 42.04% 21.20% 14.79% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 361.14 262.48 180.34 90.18 531.82 449.08 293.24 14.82%
EPS 21.87 17.35 12.80 7.16 39.66 36.56 23.89 -5.69%
DPS 3.50 2.50 1.00 1.00 5.00 4.00 3.00 10.77%
NAPS 1.1659 1.1456 1.1194 1.0401 0.9433 1.7243 1.6151 -19.44%
Adjusted Per Share Value based on latest NOSH - 1,009,078
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 313.64 226.55 154.92 77.40 250.41 182.63 119.25 89.98%
EPS 19.00 14.97 10.99 6.14 18.67 14.87 9.71 56.12%
DPS 3.04 2.16 0.86 0.86 2.35 1.63 1.22 83.29%
NAPS 1.0125 0.9888 0.9616 0.8927 0.4442 0.7012 0.6568 33.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.67 3.30 2.66 2.00 3.08 3.98 3.38 -
P/RPS 0.74 1.26 1.47 2.22 0.58 0.89 1.15 -25.36%
P/EPS 12.21 19.02 20.79 27.95 7.77 10.89 14.15 -9.32%
EY 8.19 5.26 4.81 3.58 12.88 9.19 7.07 10.25%
DY 1.31 0.76 0.38 0.50 1.62 1.01 0.89 29.24%
P/NAPS 2.29 2.88 2.38 1.92 3.27 2.31 2.09 6.25%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 23/11/20 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 -
Price 2.66 3.11 3.77 3.00 2.99 2.51 3.53 -
P/RPS 0.74 1.18 2.09 3.33 0.56 0.56 1.20 -27.44%
P/EPS 12.16 17.93 29.46 41.92 7.54 6.87 14.78 -12.14%
EY 8.22 5.58 3.39 2.39 13.26 14.56 6.77 13.74%
DY 1.32 0.80 0.27 0.33 1.67 1.59 0.85 33.92%
P/NAPS 2.28 2.71 3.37 2.88 3.17 1.46 2.19 2.70%

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