[GCB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.15%
YoY- -18.4%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 108,548 91,466 88,653 91,113 101,996 105,151 102,342 3.99%
PBT 6,218 5,045 5,167 4,480 4,357 5,176 5,165 13.12%
Tax -1,203 -781 -535 -560 -1,298 -566 -601 58.62%
NP 5,015 4,264 4,632 3,920 3,059 4,610 4,564 6.46%
-
NP to SH 4,905 4,245 4,459 3,920 3,059 4,610 4,564 4.90%
-
Tax Rate 19.35% 15.48% 10.35% 12.50% 29.79% 10.94% 11.64% -
Total Cost 103,533 87,202 84,021 87,193 98,937 100,541 97,778 3.87%
-
Net Worth 88,281 85,667 88,508 83,365 81,581 82,043 79,751 6.98%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,526 2,398 2,397 - 4,817 3,121 - -
Div Payout % 112.67% 56.50% 53.76% - 157.48% 67.71% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 88,281 85,667 88,508 83,365 81,581 82,043 79,751 6.98%
NOSH 240,288 239,830 239,731 237,575 240,866 240,104 237,708 0.72%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.62% 4.66% 5.22% 4.30% 3.00% 4.38% 4.46% -
ROE 5.56% 4.96% 5.04% 4.70% 3.75% 5.62% 5.72% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.17 38.14 36.98 38.35 42.35 43.79 43.05 3.24%
EPS 2.04 1.77 1.86 1.65 1.27 1.92 1.92 4.11%
DPS 2.30 1.00 1.00 0.00 2.00 1.30 0.00 -
NAPS 0.3674 0.3572 0.3692 0.3509 0.3387 0.3417 0.3355 6.22%
Adjusted Per Share Value based on latest NOSH - 237,575
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.25 7.79 7.55 7.76 8.69 8.96 8.72 4.00%
EPS 0.42 0.36 0.38 0.33 0.26 0.39 0.39 5.05%
DPS 0.47 0.20 0.20 0.00 0.41 0.27 0.00 -
NAPS 0.0752 0.073 0.0754 0.071 0.0695 0.0699 0.0679 7.02%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.32 0.29 0.31 0.31 0.32 0.31 0.32 -
P/RPS 0.71 0.76 0.84 0.81 0.76 0.71 0.74 -2.71%
P/EPS 15.68 16.38 16.67 18.79 25.20 16.15 16.67 -3.98%
EY 6.38 6.10 6.00 5.32 3.97 6.19 6.00 4.16%
DY 7.19 3.45 3.23 0.00 6.25 4.19 0.00 -
P/NAPS 0.87 0.81 0.84 0.88 0.94 0.91 0.95 -5.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 29/08/06 23/05/06 08/03/06 22/11/05 30/08/05 -
Price 0.45 0.33 0.28 0.30 0.32 0.32 0.31 -
P/RPS 1.00 0.87 0.76 0.78 0.76 0.73 0.72 24.40%
P/EPS 22.04 18.64 15.05 18.18 25.20 16.67 16.15 22.96%
EY 4.54 5.36 6.64 5.50 3.97 6.00 6.19 -18.62%
DY 5.11 3.03 3.57 0.00 6.25 4.06 0.00 -
P/NAPS 1.22 0.92 0.76 0.85 0.94 0.94 0.92 20.64%

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