[GCB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -84.81%
YoY- -53.03%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,922,792 2,834,451 1,836,347 960,121 3,684,972 2,661,746 1,820,159 66.61%
PBT 197,921 126,533 84,845 40,946 269,220 213,454 155,000 17.64%
Tax -41,942 -21,793 -14,560 -7,050 -46,028 -37,534 -25,859 37.92%
NP 155,979 104,740 70,285 33,896 223,192 175,920 129,141 13.37%
-
NP to SH 155,979 104,740 70,285 33,896 223,192 175,920 129,141 13.37%
-
Tax Rate 21.19% 17.22% 17.16% 17.22% 17.10% 17.58% 16.68% -
Total Cost 3,766,813 2,729,711 1,766,062 926,225 3,461,780 2,485,826 1,691,018 70.31%
-
Net Worth 1,343,474 1,299,952 1,248,775 1,222,410 1,189,658 1,161,709 1,129,798 12.20%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 41,671 20,737 10,351 10,343 35,713 25,351 10,092 156.71%
Div Payout % 26.72% 19.80% 14.73% 30.52% 16.00% 14.41% 7.82% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,343,474 1,299,952 1,248,775 1,222,410 1,189,658 1,161,709 1,129,798 12.20%
NOSH 1,054,806 1,051,491 1,035,125 1,035,161 1,034,307 1,032,116 1,023,686 2.01%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.98% 3.70% 3.83% 3.53% 6.06% 6.61% 7.10% -
ROE 11.61% 8.06% 5.63% 2.77% 18.76% 15.14% 11.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 376.55 273.36 177.40 92.82 361.14 262.48 180.34 63.14%
EPS 14.97 10.10 6.79 3.28 21.87 17.35 12.80 10.97%
DPS 4.00 2.00 1.00 1.00 3.50 2.50 1.00 151.34%
NAPS 1.2896 1.2537 1.2064 1.1818 1.1659 1.1456 1.1194 9.86%
Adjusted Per Share Value based on latest NOSH - 1,035,161
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 333.88 241.25 156.30 81.72 313.64 226.55 154.92 66.61%
EPS 13.28 8.91 5.98 2.88 19.00 14.97 10.99 13.40%
DPS 3.55 1.77 0.88 0.88 3.04 2.16 0.86 156.66%
NAPS 1.1435 1.1064 1.0629 1.0404 1.0125 0.9888 0.9616 12.20%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.80 2.96 2.73 3.14 2.67 3.30 2.66 -
P/RPS 0.74 1.08 1.54 3.38 0.74 1.26 1.47 -36.63%
P/EPS 18.70 29.30 40.21 95.82 12.21 19.02 20.79 -6.80%
EY 5.35 3.41 2.49 1.04 8.19 5.26 4.81 7.33%
DY 1.43 0.68 0.37 0.32 1.31 0.76 0.38 141.35%
P/NAPS 2.17 2.36 2.26 2.66 2.29 2.88 2.38 -5.95%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 22/11/21 23/08/21 27/05/21 26/02/21 23/11/20 24/08/20 -
Price 3.05 2.76 2.83 2.80 2.66 3.11 3.77 -
P/RPS 0.81 1.01 1.60 3.02 0.74 1.18 2.09 -46.75%
P/EPS 20.37 27.32 41.68 85.44 12.16 17.93 29.46 -21.75%
EY 4.91 3.66 2.40 1.17 8.22 5.58 3.39 27.92%
DY 1.31 0.72 0.35 0.36 1.32 0.80 0.27 185.77%
P/NAPS 2.37 2.20 2.35 2.37 2.28 2.71 3.37 -20.86%

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