[GCB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.06%
YoY- 776.73%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 290,000 323,762 296,563 270,781 268,952 217,811 162,308 47.29%
PBT 33,791 32,090 27,002 25,157 27,200 9,067 7,474 173.67%
Tax -3,659 12,167 -9,214 -5,655 -7,364 -2,419 -2,015 48.89%
NP 30,132 44,257 17,788 19,502 19,836 6,648 5,459 212.65%
-
NP to SH 30,084 44,040 17,867 19,516 19,725 6,592 5,218 221.87%
-
Tax Rate 10.83% -37.92% 34.12% 22.48% 27.07% 26.68% 26.96% -
Total Cost 259,868 279,505 278,775 251,279 249,116 211,163 156,849 40.06%
-
Net Worth 199,848 179,547 145,529 134,619 116,958 105,064 103,499 55.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 9,560 12,598 3,602 4,512 2,999 3,595 1,798 204.94%
Div Payout % 31.78% 28.61% 20.16% 23.12% 15.21% 54.55% 34.48% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 199,848 179,547 145,529 134,619 116,958 105,064 103,499 55.12%
NOSH 318,686 239,972 240,147 240,049 239,963 239,709 239,860 20.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.39% 13.67% 6.00% 7.20% 7.38% 3.05% 3.36% -
ROE 15.05% 24.53% 12.28% 14.50% 16.86% 6.27% 5.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 91.00 134.92 123.49 112.80 112.08 90.86 67.67 21.85%
EPS 9.44 13.77 7.44 8.13 8.22 2.75 2.17 166.72%
DPS 3.00 5.25 1.50 1.88 1.25 1.50 0.75 152.19%
NAPS 0.6271 0.7482 0.606 0.5608 0.4874 0.4383 0.4315 28.33%
Adjusted Per Share Value based on latest NOSH - 240,049
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.68 27.56 25.24 23.05 22.89 18.54 13.81 47.31%
EPS 2.56 3.75 1.52 1.66 1.68 0.56 0.44 223.83%
DPS 0.81 1.07 0.31 0.38 0.26 0.31 0.15 208.11%
NAPS 0.1701 0.1528 0.1239 0.1146 0.0995 0.0894 0.0881 55.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.56 1.12 0.77 0.42 0.30 0.30 0.26 -
P/RPS 1.71 0.83 0.62 0.37 0.27 0.33 0.38 172.81%
P/EPS 16.53 6.10 10.35 5.17 3.65 10.91 11.95 24.17%
EY 6.05 16.39 9.66 19.36 27.40 9.17 8.37 -19.47%
DY 1.92 4.69 1.95 4.48 4.17 5.00 2.88 -23.70%
P/NAPS 2.49 1.50 1.27 0.75 0.62 0.68 0.60 158.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 -
Price 2.05 1.47 0.90 0.68 0.37 0.29 0.30 -
P/RPS 2.25 1.09 0.73 0.60 0.33 0.32 0.44 197.11%
P/EPS 21.72 8.01 12.10 8.36 4.50 10.55 13.79 35.40%
EY 4.60 12.48 8.27 11.96 22.22 9.48 7.25 -26.18%
DY 1.46 3.57 1.67 2.76 3.38 5.17 2.50 -30.15%
P/NAPS 3.27 1.96 1.49 1.21 0.76 0.66 0.70 179.70%

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