[GCB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

16-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -31.69%

YoY- 52.52%

Quarter Report

GCB-1stQ2011 Interim Financial Statements.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Quarter Result
Revenue	391,454	365,721	334,641	290,000	323,762	296,563	270,781	27.76%
YoY %	7.04%	9.29%	15.39%	-10.43%	9.17%	9.52%	-	-
Horiz. %	144.56%	135.06%	123.58%	107.10%	119.57%	109.52%	100.00%	-
PBT	42,229	33,823	40,236	33,791	32,090	27,002	25,157	41.11%
YoY %	24.85%	-15.94%	19.07%	5.30%	18.84%	7.33%	-	-
Horiz. %	167.86%	134.45%	159.94%	134.32%	127.56%	107.33%	100.00%	-
Tax	-6,481	-7,585	-4,859	-3,659	12,167	-9,214	-5,655	9.48%
YoY %	14.56%	-56.10%	-32.80%	-130.07%	232.05%	-62.94%	-	-
Horiz. %	114.61%	134.13%	85.92%	64.70%	-215.15%	162.94%	100.00%	-
NP	35,748	26,238	35,377	30,132	44,257	17,788	19,502	49.61%
YoY %	36.25%	-25.83%	17.41%	-31.92%	148.80%	-8.79%	-	-
Horiz. %	183.30%	134.54%	181.40%	154.51%	226.94%	91.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,422	25,939	34,450	30,084	44,040	17,867	19,516	48.63%
YoY %	36.56%	-24.71%	14.51%	-31.69%	146.49%	-8.45%	-	-
Horiz. %	181.50%	132.91%	176.52%	154.15%	225.66%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.35%	22.43%	12.08%	10.83%	-37.92%	34.12%	22.48%	-
YoY %	-31.56%	85.68%	11.54%	128.56%	-211.14%	51.78%	-	-
Horiz. %	68.28%	99.78%	53.74%	48.18%	-168.68%	151.78%	100.00%	-
Total Cost	355,706	339,483	299,264	259,868	279,505	278,775	251,279	25.99%
YoY %	4.78%	13.44%	15.16%	-7.03%	0.26%	10.94%	-	-
Horiz. %	141.56%	135.10%	119.10%	103.42%	111.23%	110.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	265,139	249,217	23,387,226	199,848	179,547	145,529	134,619	56.93%
YoY %	6.39%	-98.93%	11,602.51%	11.31%	23.38%	8.10%	-	-
Horiz. %	196.96%	185.13%	17,372.90%	148.45%	133.37%	108.10%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	12,705	12,715	9,534	9,560	12,598	3,602	4,512	99.02%
YoY %	-0.08%	33.36%	-0.27%	-24.11%	249.75%	-20.17%	-	-
Horiz. %	281.58%	281.80%	211.30%	211.88%	279.21%	79.83%	100.00%	-
Div Payout %	35.87%	49.02%	27.68%	31.78%	28.61%	20.16%	23.12%	-
YoY %	-26.83%	77.10%	-12.90%	11.08%	41.91%	-12.80%	-	-
Horiz. %	155.15%	212.02%	119.72%	137.46%	123.75%	87.20%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	265,139	249,217	23,387,226	199,848	179,547	145,529	134,619	56.93%
YoY %	6.39%	-98.93%	11,602.51%	11.31%	23.38%	8.10%	-	-
Horiz. %	196.96%	185.13%	17,372.90%	148.45%	133.37%	108.10%	100.00%	-
NOSH	317,646	317,879	317,804	318,686	239,972	240,147	240,049	20.46%
YoY %	-0.07%	0.02%	-0.28%	32.80%	-0.07%	0.04%	-	-
Horiz. %	132.33%	132.42%	132.39%	132.76%	99.97%	100.04%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	9.13%	7.17%	10.57%	10.39%	13.67%	6.00%	7.20%	-
YoY %	27.34%	-32.17%	1.73%	-23.99%	127.83%	-16.67%	-	-
Horiz. %	126.81%	99.58%	146.81%	144.31%	189.86%	83.33%	100.00%	-
ROE	13.36%	10.41%	0.15%	15.05%	24.53%	12.28%	14.50%	-
YoY %	28.34%	6,840.00%	-99.00%	-38.65%	99.76%	-15.31%	-	-
Horiz. %	92.14%	71.79%	1.03%	103.79%	169.17%	84.69%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	123.24	115.05	105.30	91.00	134.92	123.49	112.80	6.06%
YoY %	7.12%	9.26%	15.71%	-32.55%	9.26%	9.48%	-	-
Horiz. %	109.26%	101.99%	93.35%	80.67%	119.61%	109.48%	100.00%	-
EPS	7.43	8.16	10.84	9.44	13.77	7.44	8.13	-5.81%
YoY %	-8.95%	-24.72%	14.83%	-31.45%	85.08%	-8.49%	-	-
Horiz. %	91.39%	100.37%	133.33%	116.11%	169.37%	91.51%	100.00%	-
DPS	4.00	4.00	3.00	3.00	5.25	1.50	1.88	65.19%
YoY %	0.00%	33.33%	0.00%	-42.86%	250.00%	-20.21%	-	-
Horiz. %	212.77%	212.77%	159.57%	159.57%	279.26%	79.79%	100.00%	-
NAPS	0.8347	0.784	73.59	0.6271	0.7482	0.606	0.5608	30.26%
YoY %	6.47%	-98.93%	11,634.97%	-16.19%	23.47%	8.06%	-	-
Horiz. %	148.84%	139.80%	13,122.33%	111.82%	133.42%	108.06%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 318,686
RPS	33.32	31.13	28.48	24.68	27.56	25.24	23.05	27.76%
YoY %	7.04%	9.30%	15.40%	-10.45%	9.19%	9.50%	-	-
Horiz. %	144.56%	135.05%	123.56%	107.07%	119.57%	109.50%	100.00%	-
EPS	3.01	2.21	2.93	2.56	3.75	1.52	1.66	48.53%
YoY %	36.20%	-24.57%	14.45%	-31.73%	146.71%	-8.43%	-	-
Horiz. %	181.33%	133.13%	176.51%	154.22%	225.90%	91.57%	100.00%	-
DPS	1.08	1.08	0.81	0.81	1.07	0.31	0.38	100.26%
YoY %	0.00%	33.33%	0.00%	-24.30%	245.16%	-18.42%	-	-
Horiz. %	284.21%	284.21%	213.16%	213.16%	281.58%	81.58%	100.00%	-
NAPS	0.2257	0.2121	19.9055	0.1701	0.1528	0.1239	0.1146	56.92%
YoY %	6.41%	-98.93%	11,602.23%	11.32%	23.33%	8.12%	-	-
Horiz. %	196.95%	185.08%	17,369.55%	148.43%	133.33%	108.12%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.37	1.37	1.80	1.56	1.12	0.77	0.42	-
P/RPS	1.11	1.19	1.71	1.71	0.83	0.62	0.37	107.59%
YoY %	-6.72%	-30.41%	0.00%	106.02%	33.87%	67.57%	-	-
Horiz. %	300.00%	321.62%	462.16%	462.16%	224.32%	167.57%	100.00%	-
P/EPS	12.29	16.79	16.61	16.53	6.10	10.35	5.17	77.83%
YoY %	-26.80%	1.08%	0.48%	170.98%	-41.06%	100.19%	-	-
Horiz. %	237.72%	324.76%	321.28%	319.73%	117.99%	200.19%	100.00%	-
EY	8.14	5.96	6.02	6.05	16.39	9.66	19.36	-43.78%
YoY %	36.58%	-1.00%	-0.50%	-63.09%	69.67%	-50.10%	-	-
Horiz. %	42.05%	30.79%	31.10%	31.25%	84.66%	49.90%	100.00%	-
DY	2.92	2.92	1.67	1.92	4.69	1.95	4.48	-24.76%
YoY %	0.00%	74.85%	-13.02%	-59.06%	140.51%	-56.47%	-	-
Horiz. %	65.18%	65.18%	37.28%	42.86%	104.69%	43.53%	100.00%	-
P/NAPS	1.64	1.75	0.02	2.49	1.50	1.27	0.75	68.22%
YoY %	-6.29%	8,650.00%	-99.20%	66.00%	18.11%	69.33%	-	-
Horiz. %	218.67%	233.33%	2.67%	332.00%	200.00%	169.33%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/02/12	09/11/11	11/08/11	16/05/11	31/01/11	18/11/10	09/08/10	-
Price	1.65	1.67	1.73	2.05	1.47	0.90	0.68	-
P/RPS	1.34	1.45	1.64	2.25	1.09	0.73	0.60	70.60%
YoY %	-7.59%	-11.59%	-27.11%	106.42%	49.32%	21.67%	-	-
Horiz. %	223.33%	241.67%	273.33%	375.00%	181.67%	121.67%	100.00%	-
P/EPS	14.80	20.47	15.96	21.72	8.01	12.10	8.36	46.19%
YoY %	-27.70%	28.26%	-26.52%	171.16%	-33.80%	44.74%	-	-
Horiz. %	177.03%	244.86%	190.91%	259.81%	95.81%	144.74%	100.00%	-
EY	6.76	4.89	6.27	4.60	12.48	8.27	11.96	-31.56%
YoY %	38.24%	-22.01%	36.30%	-63.14%	50.91%	-30.85%	-	-
Horiz. %	56.52%	40.89%	52.42%	38.46%	104.35%	69.15%	100.00%	-
DY	2.42	2.40	1.73	1.46	3.57	1.67	2.76	-8.36%
YoY %	0.83%	38.73%	18.49%	-59.10%	113.77%	-39.49%	-	-
Horiz. %	87.68%	86.96%	62.68%	52.90%	129.35%	60.51%	100.00%	-
P/NAPS	1.98	2.13	0.02	3.27	1.96	1.49	1.21	38.73%
YoY %	-7.04%	10,550.00%	-99.39%	66.84%	31.54%	23.14%	-	-
Horiz. %	163.64%	176.03%	1.65%	270.25%	161.98%	123.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos