[GCB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 27.59%
YoY- 583.68%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 651,292 598,781 491,584 519,689 493,830 542,860 482,302 22.10%
PBT 55,251 53,902 53,634 46,676 41,830 36,350 27,073 60.68%
Tax 7,770 -10,031 -10,604 -7,344 -11,004 -6,654 -4,190 -
NP 63,021 43,871 43,030 39,332 30,826 29,696 22,883 96.11%
-
NP to SH 63,021 43,871 43,030 39,332 30,826 29,696 22,883 96.11%
-
Tax Rate -14.06% 18.61% 19.77% 15.73% 26.31% 18.31% 15.48% -
Total Cost 588,271 554,910 448,554 480,357 463,004 513,164 459,419 17.86%
-
Net Worth 666,856 602,106 563,842 508,626 476,579 468,455 442,956 31.25%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,557 - 9,556 - - 4,779 - -
Div Payout % 15.17% - 22.21% - - 16.09% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 666,856 602,106 563,842 508,626 476,579 468,455 442,956 31.25%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.68% 7.33% 8.75% 7.57% 6.24% 5.47% 4.74% -
ROE 9.45% 7.29% 7.63% 7.73% 6.47% 6.34% 5.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 136.29 125.30 102.88 108.74 103.33 113.59 100.96 22.07%
EPS 13.19 9.18 9.01 8.23 6.45 6.21 4.79 96.09%
DPS 2.00 0.00 2.00 0.00 0.00 1.00 0.00 -
NAPS 1.3955 1.26 1.18 1.0643 0.9972 0.9802 0.9272 31.23%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.43 50.96 41.84 44.23 42.03 46.20 41.05 22.10%
EPS 5.36 3.73 3.66 3.35 2.62 2.53 1.95 95.86%
DPS 0.81 0.00 0.81 0.00 0.00 0.41 0.00 -
NAPS 0.5676 0.5125 0.4799 0.4329 0.4056 0.3987 0.377 31.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.75 2.42 1.64 1.38 2.13 1.64 1.14 -
P/RPS 2.02 1.93 1.59 1.27 2.06 1.44 1.13 47.13%
P/EPS 20.85 26.36 18.21 16.77 33.02 26.39 23.80 -8.42%
EY 4.80 3.79 5.49 5.96 3.03 3.79 4.20 9.28%
DY 0.73 0.00 1.22 0.00 0.00 0.61 0.00 -
P/NAPS 1.97 1.92 1.39 1.30 2.14 1.67 1.23 36.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 13/11/17 14/08/17 -
Price 3.50 2.80 2.06 1.77 1.99 2.07 1.60 -
P/RPS 2.57 2.23 2.00 1.63 1.93 1.82 1.58 38.18%
P/EPS 26.54 30.50 22.88 21.51 30.85 33.31 33.40 -14.17%
EY 3.77 3.28 4.37 4.65 3.24 3.00 2.99 16.66%
DY 0.57 0.00 0.97 0.00 0.00 0.48 0.00 -
P/NAPS 2.51 2.22 1.75 1.66 2.00 2.11 1.73 28.07%

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