[GCB] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 29.77%
YoY- 91.79%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 491,584 519,689 493,830 542,860 482,302 631,314 543,577 -6.50%
PBT 53,634 46,676 41,830 36,350 27,073 6,767 5,268 371.74%
Tax -10,604 -7,344 -11,004 -6,654 -4,190 -1,014 -2,532 160.50%
NP 43,030 39,332 30,826 29,696 22,883 5,753 2,736 530.90%
-
NP to SH 43,030 39,332 30,826 29,696 22,883 5,753 2,736 530.90%
-
Tax Rate 19.77% 15.73% 26.31% 18.31% 15.48% 14.98% 48.06% -
Total Cost 448,554 480,357 463,004 513,164 459,419 625,561 540,841 -11.75%
-
Net Worth 563,842 508,626 476,579 468,455 442,956 426,857 424,391 20.91%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,556 - - 4,779 - - - -
Div Payout % 22.21% - - 16.09% - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 563,842 508,626 476,579 468,455 442,956 426,857 424,391 20.91%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.75% 7.57% 6.24% 5.47% 4.74% 0.91% 0.50% -
ROE 7.63% 7.73% 6.47% 6.34% 5.17% 1.35% 0.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 102.88 108.74 103.33 113.59 100.96 132.15 113.74 -6.48%
EPS 9.01 8.23 6.45 6.21 4.79 1.20 0.57 533.03%
DPS 2.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.18 1.0643 0.9972 0.9802 0.9272 0.8935 0.888 20.93%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.84 44.23 42.03 46.20 41.05 53.73 46.27 -6.50%
EPS 3.66 3.35 2.62 2.53 1.95 0.49 0.23 535.87%
DPS 0.81 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.4799 0.4329 0.4056 0.3987 0.377 0.3633 0.3612 20.91%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.64 1.38 2.13 1.64 1.14 0.93 1.08 -
P/RPS 1.59 1.27 2.06 1.44 1.13 0.70 0.95 41.09%
P/EPS 18.21 16.77 33.02 26.39 23.80 77.23 188.65 -79.04%
EY 5.49 5.96 3.03 3.79 4.20 1.29 0.53 377.22%
DY 1.22 0.00 0.00 0.61 0.00 0.00 0.00 -
P/NAPS 1.39 1.30 2.14 1.67 1.23 1.04 1.22 9.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 13/08/18 30/05/18 12/02/18 13/11/17 14/08/17 30/05/17 22/02/17 -
Price 2.06 1.77 1.99 2.07 1.60 1.01 1.07 -
P/RPS 2.00 1.63 1.93 1.82 1.58 0.76 0.94 65.65%
P/EPS 22.88 21.51 30.85 33.31 33.40 83.87 186.91 -75.44%
EY 4.37 4.65 3.24 3.00 2.99 1.19 0.54 304.62%
DY 0.97 0.00 0.00 0.48 0.00 0.00 0.00 -
P/NAPS 1.75 1.66 2.00 2.11 1.73 1.13 1.20 28.68%

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