[GCB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 148.4%
YoY- -94.3%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 217,811 162,308 120,891 141,640 150,310 210,034 180,418 13.34%
PBT 9,067 7,474 3,249 636 59 3,198 3,312 95.33%
Tax -2,419 -2,015 -758 -385 -154 -1,456 -320 283.75%
NP 6,648 5,459 2,491 251 -95 1,742 2,992 70.02%
-
NP to SH 6,592 5,218 2,226 151 -312 1,693 2,957 70.40%
-
Tax Rate 26.68% 26.96% 23.33% 60.53% 261.02% 45.53% 9.66% -
Total Cost 211,163 156,849 118,400 141,389 150,405 208,292 177,426 12.26%
-
Net Worth 105,064 103,499 0 0 94,026 100,173 100,321 3.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,595 1,798 1,199 1,216 1,156 1,192 - -
Div Payout % 54.55% 34.48% 53.88% 805.30% 0.00% 70.42% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,064 103,499 0 0 94,026 100,173 100,321 3.11%
NOSH 239,709 239,860 239,880 243,200 231,250 238,450 240,406 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.05% 3.36% 2.06% 0.18% -0.06% 0.83% 1.66% -
ROE 6.27% 5.04% 0.00% 0.00% -0.33% 1.69% 2.95% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 90.86 67.67 50.40 58.24 65.00 88.08 75.05 13.55%
EPS 2.75 2.17 0.93 0.06 -0.13 0.71 1.23 70.73%
DPS 1.50 0.75 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.4383 0.4315 0.00 0.00 0.4066 0.4201 0.4173 3.31%
Adjusted Per Share Value based on latest NOSH - 243,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.54 13.81 10.29 12.06 12.79 17.88 15.36 13.32%
EPS 0.56 0.44 0.19 0.01 -0.03 0.14 0.25 70.94%
DPS 0.31 0.15 0.10 0.10 0.10 0.10 0.00 -
NAPS 0.0894 0.0881 0.00 0.00 0.08 0.0853 0.0854 3.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.26 0.29 0.30 0.35 0.30 0.34 -
P/RPS 0.33 0.38 0.58 0.52 0.54 0.34 0.45 -18.63%
P/EPS 10.91 11.95 31.25 483.18 -259.42 42.25 27.64 -46.09%
EY 9.17 8.37 3.20 0.21 -0.39 2.37 3.62 85.51%
DY 5.00 2.88 1.72 1.67 1.43 1.67 0.00 -
P/NAPS 0.68 0.60 0.00 0.00 0.86 0.71 0.81 -10.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.29 0.30 0.27 0.30 0.32 0.31 0.34 -
P/RPS 0.32 0.44 0.54 0.52 0.49 0.35 0.45 -20.28%
P/EPS 10.55 13.79 29.10 483.18 -237.18 43.66 27.64 -47.28%
EY 9.48 7.25 3.44 0.21 -0.42 2.29 3.62 89.65%
DY 5.17 2.50 1.85 1.67 1.56 1.61 0.00 -
P/NAPS 0.66 0.70 0.00 0.00 0.79 0.74 0.81 -12.72%

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