[GCB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 146.49%
YoY- 568.08%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 365,721 334,641 290,000 323,762 296,563 270,781 268,952 22.71%
PBT 33,823 40,236 33,791 32,090 27,002 25,157 27,200 15.62%
Tax -7,585 -4,859 -3,659 12,167 -9,214 -5,655 -7,364 1.98%
NP 26,238 35,377 30,132 44,257 17,788 19,502 19,836 20.47%
-
NP to SH 25,939 34,450 30,084 44,040 17,867 19,516 19,725 20.01%
-
Tax Rate 22.43% 12.08% 10.83% -37.92% 34.12% 22.48% 27.07% -
Total Cost 339,483 299,264 259,868 279,505 278,775 251,279 249,116 22.89%
-
Net Worth 249,217 23,387,226 199,848 179,547 145,529 134,619 116,958 65.51%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,715 9,534 9,560 12,598 3,602 4,512 2,999 161.72%
Div Payout % 49.02% 27.68% 31.78% 28.61% 20.16% 23.12% 15.21% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 249,217 23,387,226 199,848 179,547 145,529 134,619 116,958 65.51%
NOSH 317,879 317,804 318,686 239,972 240,147 240,049 239,963 20.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.17% 10.57% 10.39% 13.67% 6.00% 7.20% 7.38% -
ROE 10.41% 0.15% 15.05% 24.53% 12.28% 14.50% 16.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 115.05 105.30 91.00 134.92 123.49 112.80 112.08 1.75%
EPS 8.16 10.84 9.44 13.77 7.44 8.13 8.22 -0.48%
DPS 4.00 3.00 3.00 5.25 1.50 1.88 1.25 116.99%
NAPS 0.784 73.59 0.6271 0.7482 0.606 0.5608 0.4874 37.24%
Adjusted Per Share Value based on latest NOSH - 239,972
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.13 28.48 24.68 27.56 25.24 23.05 22.89 22.72%
EPS 2.21 2.93 2.56 3.75 1.52 1.66 1.68 20.03%
DPS 1.08 0.81 0.81 1.07 0.31 0.38 0.26 158.18%
NAPS 0.2121 19.9055 0.1701 0.1528 0.1239 0.1146 0.0995 65.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.37 1.80 1.56 1.12 0.77 0.42 0.30 -
P/RPS 1.19 1.71 1.71 0.83 0.62 0.37 0.27 168.57%
P/EPS 16.79 16.61 16.53 6.10 10.35 5.17 3.65 176.33%
EY 5.96 6.02 6.05 16.39 9.66 19.36 27.40 -63.79%
DY 2.92 1.67 1.92 4.69 1.95 4.48 4.17 -21.12%
P/NAPS 1.75 0.02 2.49 1.50 1.27 0.75 0.62 99.59%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 -
Price 1.67 1.73 2.05 1.47 0.90 0.68 0.37 -
P/RPS 1.45 1.64 2.25 1.09 0.73 0.60 0.33 168.02%
P/EPS 20.47 15.96 21.72 8.01 12.10 8.36 4.50 174.28%
EY 4.89 6.27 4.60 12.48 8.27 11.96 22.22 -63.51%
DY 2.40 1.73 1.46 3.57 1.67 2.76 3.38 -20.39%
P/NAPS 2.13 0.02 3.27 1.96 1.49 1.21 0.76 98.65%

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