[GCB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -15.68%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 796,402 744,608 753,061 648,074 651,292 598,781 491,584 37.81%
PBT 61,804 70,315 72,044 63,843 55,251 53,902 53,634 9.88%
Tax -17,076 -9,783 -11,047 -10,703 7,770 -10,031 -10,604 37.26%
NP 44,728 60,532 60,997 53,140 63,021 43,871 43,030 2.60%
-
NP to SH 44,728 60,532 60,997 53,140 63,021 43,871 43,030 2.60%
-
Tax Rate 27.63% 13.91% 15.33% 16.76% -14.06% 18.61% 19.77% -
Total Cost 751,674 684,076 692,064 594,934 588,271 554,910 448,554 40.95%
-
Net Worth 521,852 823,879 771,702 706,195 666,856 602,106 563,842 -5.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,532 4,778 7,167 7,167 9,557 - 9,556 -30.47%
Div Payout % 12.37% 7.89% 11.75% 13.49% 15.17% - 22.21% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 521,852 823,879 771,702 706,195 666,856 602,106 563,842 -5.01%
NOSH 1,008,337 480,158 480,158 480,158 480,158 480,158 480,158 63.76%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.62% 8.13% 8.10% 8.20% 9.68% 7.33% 8.75% -
ROE 8.57% 7.35% 7.90% 7.52% 9.45% 7.29% 7.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 143.96 155.84 157.61 135.64 136.29 125.30 102.88 25.02%
EPS 8.09 12.67 12.77 11.12 13.19 9.18 9.01 -6.91%
DPS 1.00 1.00 1.50 1.50 2.00 0.00 2.00 -36.92%
NAPS 0.9433 1.7243 1.6151 1.478 1.3955 1.26 1.18 -13.83%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 67.78 63.38 64.09 55.16 55.43 50.96 41.84 37.81%
EPS 3.81 5.15 5.19 4.52 5.36 3.73 3.66 2.70%
DPS 0.47 0.41 0.61 0.61 0.81 0.00 0.81 -30.36%
NAPS 0.4442 0.7012 0.6568 0.6011 0.5676 0.5125 0.4799 -5.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.08 3.98 3.38 3.55 2.75 2.42 1.64 -
P/RPS 2.14 2.55 2.14 2.62 2.02 1.93 1.59 21.83%
P/EPS 38.10 31.42 26.48 31.92 20.85 26.36 18.21 63.36%
EY 2.63 3.18 3.78 3.13 4.80 3.79 5.49 -38.69%
DY 0.32 0.25 0.44 0.42 0.73 0.00 1.22 -58.92%
P/NAPS 3.27 2.31 2.09 2.40 1.97 1.92 1.39 76.60%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 -
Price 2.99 2.51 3.53 4.04 3.50 2.80 2.06 -
P/RPS 2.08 1.61 2.24 2.98 2.57 2.23 2.00 2.64%
P/EPS 36.98 19.81 27.65 36.33 26.54 30.50 22.88 37.60%
EY 2.70 5.05 3.62 2.75 3.77 3.28 4.37 -27.39%
DY 0.33 0.40 0.42 0.37 0.57 0.00 0.97 -51.17%
P/NAPS 3.17 1.46 2.19 2.73 2.51 2.22 1.75 48.43%

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