[GCB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 134.41%
YoY- 208.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 270,781 268,952 217,811 162,308 120,891 141,640 150,310 48.21%
PBT 25,157 27,200 9,067 7,474 3,249 636 59 5628.23%
Tax -5,655 -7,364 -2,419 -2,015 -758 -385 -154 1012.09%
NP 19,502 19,836 6,648 5,459 2,491 251 -95 -
-
NP to SH 19,516 19,725 6,592 5,218 2,226 151 -312 -
-
Tax Rate 22.48% 27.07% 26.68% 26.96% 23.33% 60.53% 261.02% -
Total Cost 251,279 249,116 211,163 156,849 118,400 141,389 150,405 40.93%
-
Net Worth 134,619 116,958 105,064 103,499 0 0 94,026 27.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,512 2,999 3,595 1,798 1,199 1,216 1,156 148.51%
Div Payout % 23.12% 15.21% 54.55% 34.48% 53.88% 805.30% 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 134,619 116,958 105,064 103,499 0 0 94,026 27.11%
NOSH 240,049 239,963 239,709 239,860 239,880 243,200 231,250 2.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.20% 7.38% 3.05% 3.36% 2.06% 0.18% -0.06% -
ROE 14.50% 16.86% 6.27% 5.04% 0.00% 0.00% -0.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 112.80 112.08 90.86 67.67 50.40 58.24 65.00 44.55%
EPS 8.13 8.22 2.75 2.17 0.93 0.06 -0.13 -
DPS 1.88 1.25 1.50 0.75 0.50 0.50 0.50 142.38%
NAPS 0.5608 0.4874 0.4383 0.4315 0.00 0.00 0.4066 23.97%
Adjusted Per Share Value based on latest NOSH - 239,860
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.05 22.89 18.54 13.81 10.29 12.06 12.79 48.25%
EPS 1.66 1.68 0.56 0.44 0.19 0.01 -0.03 -
DPS 0.38 0.26 0.31 0.15 0.10 0.10 0.10 144.10%
NAPS 0.1146 0.0995 0.0894 0.0881 0.00 0.00 0.08 27.15%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.42 0.30 0.30 0.26 0.29 0.30 0.35 -
P/RPS 0.37 0.27 0.33 0.38 0.58 0.52 0.54 -22.33%
P/EPS 5.17 3.65 10.91 11.95 31.25 483.18 -259.42 -
EY 19.36 27.40 9.17 8.37 3.20 0.21 -0.39 -
DY 4.48 4.17 5.00 2.88 1.72 1.67 1.43 114.55%
P/NAPS 0.75 0.62 0.68 0.60 0.00 0.00 0.86 -8.74%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.68 0.37 0.29 0.30 0.27 0.30 0.32 -
P/RPS 0.60 0.33 0.32 0.44 0.54 0.52 0.49 14.49%
P/EPS 8.36 4.50 10.55 13.79 29.10 483.18 -237.18 -
EY 11.96 22.22 9.48 7.25 3.44 0.21 -0.42 -
DY 2.76 3.38 5.17 2.50 1.85 1.67 1.56 46.43%
P/NAPS 1.21 0.76 0.66 0.70 0.00 0.00 0.79 32.97%

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