[GCB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.69%
YoY- -13.71%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 180,418 153,572 147,696 110,066 100,805 105,544 108,548 40.35%
PBT 3,312 3,171 3,047 5,073 3,962 5,537 6,218 -34.31%
Tax -320 -496 -1,024 -1,438 -194 -655 -1,203 -58.67%
NP 2,992 2,675 2,023 3,635 3,768 4,882 5,015 -29.15%
-
NP to SH 2,957 2,649 2,046 3,663 3,499 5,003 4,905 -28.65%
-
Tax Rate 9.66% 15.64% 33.61% 28.35% 4.90% 11.83% 19.35% -
Total Cost 177,426 150,897 145,673 106,431 97,037 100,662 103,533 43.25%
-
Net Worth 100,321 97,964 94,958 94,759 96,701 93,469 88,281 8.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,601 - 2,396 - 5,526 -
Div Payout % - - 176.02% - 68.49% - 112.67% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 100,321 97,964 94,958 94,759 96,701 93,469 88,281 8.90%
NOSH 240,406 240,818 240,097 239,411 239,657 240,528 240,288 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.66% 1.74% 1.37% 3.30% 3.74% 4.63% 4.62% -
ROE 2.95% 2.70% 2.15% 3.87% 3.62% 5.35% 5.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.05 63.77 61.52 45.97 42.06 43.88 45.17 40.32%
EPS 1.23 1.10 0.85 1.53 1.46 2.08 2.04 -28.65%
DPS 0.00 0.00 1.50 0.00 1.00 0.00 2.30 -
NAPS 0.4173 0.4068 0.3955 0.3958 0.4035 0.3886 0.3674 8.86%
Adjusted Per Share Value based on latest NOSH - 239,411
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.36 13.07 12.57 9.37 8.58 8.98 9.24 40.37%
EPS 0.25 0.23 0.17 0.31 0.30 0.43 0.42 -29.26%
DPS 0.00 0.00 0.31 0.00 0.20 0.00 0.47 -
NAPS 0.0854 0.0834 0.0808 0.0807 0.0823 0.0796 0.0751 8.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.30 0.40 0.41 0.39 0.40 0.32 -
P/RPS 0.45 0.47 0.65 0.89 0.93 0.91 0.71 -26.23%
P/EPS 27.64 27.27 46.94 26.80 26.71 19.23 15.68 45.97%
EY 3.62 3.67 2.13 3.73 3.74 5.20 6.38 -31.48%
DY 0.00 0.00 3.75 0.00 2.56 0.00 7.19 -
P/NAPS 0.81 0.74 1.01 1.04 0.97 1.03 0.87 -4.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 -
Price 0.34 0.27 0.35 0.42 0.43 0.38 0.45 -
P/RPS 0.45 0.42 0.57 0.91 1.02 0.87 1.00 -41.30%
P/EPS 27.64 24.55 41.07 27.45 29.45 18.27 22.04 16.30%
EY 3.62 4.07 2.43 3.64 3.40 5.47 4.54 -14.02%
DY 0.00 0.00 4.29 0.00 2.33 0.00 5.11 -
P/NAPS 0.81 0.66 0.88 1.06 1.07 0.98 1.22 -23.91%

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