[GCB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 88,653 91,113 101,996 105,151 102,342 103,206 92,255 -2.62%
PBT 5,167 4,480 4,357 5,176 5,165 5,358 4,311 12.87%
Tax -535 -560 -1,298 -566 -601 -554 -844 -26.26%
NP 4,632 3,920 3,059 4,610 4,564 4,804 3,467 21.36%
-
NP to SH 4,459 3,920 3,059 4,610 4,564 4,804 3,467 18.31%
-
Tax Rate 10.35% 12.50% 29.79% 10.94% 11.64% 10.34% 19.58% -
Total Cost 84,021 87,193 98,937 100,541 97,778 98,402 88,788 -3.62%
-
Net Worth 88,508 83,365 81,581 82,043 79,751 62,365 34,446 87.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,397 - 4,817 3,121 - - 10,214 -62.05%
Div Payout % 53.76% - 157.48% 67.71% - - 294.62% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 88,508 83,365 81,581 82,043 79,751 62,365 34,446 87.92%
NOSH 239,731 237,575 240,866 240,104 237,708 216,396 124,265 55.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.22% 4.30% 3.00% 4.38% 4.46% 4.65% 3.76% -
ROE 5.04% 4.70% 3.75% 5.62% 5.72% 7.70% 10.06% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.98 38.35 42.35 43.79 43.05 47.69 74.24 -37.24%
EPS 1.86 1.65 1.27 1.92 1.92 2.22 2.79 -23.74%
DPS 1.00 0.00 2.00 1.30 0.00 0.00 8.22 -75.54%
NAPS 0.3692 0.3509 0.3387 0.3417 0.3355 0.2882 0.2772 21.11%
Adjusted Per Share Value based on latest NOSH - 240,104
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.55 7.75 8.68 8.95 8.71 8.78 7.85 -2.57%
EPS 0.38 0.33 0.26 0.39 0.39 0.41 0.30 17.11%
DPS 0.20 0.00 0.41 0.27 0.00 0.00 0.87 -62.57%
NAPS 0.0753 0.071 0.0694 0.0698 0.0679 0.0531 0.0293 87.94%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 0.31 0.31 0.32 0.31 0.32 0.00 0.00 -
P/RPS 0.84 0.81 0.76 0.71 0.74 0.00 0.00 -
P/EPS 16.67 18.79 25.20 16.15 16.67 0.00 0.00 -
EY 6.00 5.32 3.97 6.19 6.00 0.00 0.00 -
DY 3.23 0.00 6.25 4.19 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.94 0.91 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 23/05/06 08/03/06 22/11/05 30/08/05 30/05/05 06/04/05 -
Price 0.28 0.30 0.32 0.32 0.31 0.32 0.00 -
P/RPS 0.76 0.78 0.76 0.73 0.72 0.67 0.00 -
P/EPS 15.05 18.18 25.20 16.67 16.15 14.41 0.00 -
EY 6.64 5.50 3.97 6.00 6.19 6.94 0.00 -
DY 3.57 0.00 6.25 4.06 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.94 0.94 0.92 1.11 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