[GCB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -8.45%
YoY- 242.41%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 334,641 290,000 323,762 296,563 270,781 268,952 217,811 33.25%
PBT 40,236 33,791 32,090 27,002 25,157 27,200 9,067 170.78%
Tax -4,859 -3,659 12,167 -9,214 -5,655 -7,364 -2,419 59.40%
NP 35,377 30,132 44,257 17,788 19,502 19,836 6,648 205.73%
-
NP to SH 34,450 30,084 44,040 17,867 19,516 19,725 6,592 202.06%
-
Tax Rate 12.08% 10.83% -37.92% 34.12% 22.48% 27.07% 26.68% -
Total Cost 299,264 259,868 279,505 278,775 251,279 249,116 211,163 26.25%
-
Net Worth 23,387,226 199,848 179,547 145,529 134,619 116,958 105,064 3609.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,534 9,560 12,598 3,602 4,512 2,999 3,595 91.93%
Div Payout % 27.68% 31.78% 28.61% 20.16% 23.12% 15.21% 54.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,387,226 199,848 179,547 145,529 134,619 116,958 105,064 3609.50%
NOSH 317,804 318,686 239,972 240,147 240,049 239,963 239,709 20.74%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.57% 10.39% 13.67% 6.00% 7.20% 7.38% 3.05% -
ROE 0.15% 15.05% 24.53% 12.28% 14.50% 16.86% 6.27% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.30 91.00 134.92 123.49 112.80 112.08 90.86 10.36%
EPS 10.84 9.44 13.77 7.44 8.13 8.22 2.75 150.16%
DPS 3.00 3.00 5.25 1.50 1.88 1.25 1.50 58.94%
NAPS 73.59 0.6271 0.7482 0.606 0.5608 0.4874 0.4383 2972.13%
Adjusted Per Share Value based on latest NOSH - 240,147
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.48 24.68 27.56 25.24 23.05 22.89 18.54 33.23%
EPS 2.93 2.56 3.75 1.52 1.66 1.68 0.56 202.29%
DPS 0.81 0.81 1.07 0.31 0.38 0.26 0.31 90.04%
NAPS 19.9055 0.1701 0.1528 0.1239 0.1146 0.0995 0.0894 3610.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.80 1.56 1.12 0.77 0.42 0.30 0.30 -
P/RPS 1.71 1.71 0.83 0.62 0.37 0.27 0.33 200.35%
P/EPS 16.61 16.53 6.10 10.35 5.17 3.65 10.91 32.44%
EY 6.02 6.05 16.39 9.66 19.36 27.40 9.17 -24.52%
DY 1.67 1.92 4.69 1.95 4.48 4.17 5.00 -51.95%
P/NAPS 0.02 2.49 1.50 1.27 0.75 0.62 0.68 -90.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 -
Price 1.73 2.05 1.47 0.90 0.68 0.37 0.29 -
P/RPS 1.64 2.25 1.09 0.73 0.60 0.33 0.32 198.14%
P/EPS 15.96 21.72 8.01 12.10 8.36 4.50 10.55 31.88%
EY 6.27 4.60 12.48 8.27 11.96 22.22 9.48 -24.14%
DY 1.73 1.46 3.57 1.67 2.76 3.38 5.17 -51.89%
P/NAPS 0.02 3.27 1.96 1.49 1.21 0.76 0.66 -90.34%

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