[GCB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 61.34%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,023,226 841,587 910,777 909,382 796,402 744,608 753,061 22.56%
PBT 55,766 58,454 71,590 83,410 61,804 70,315 72,044 -15.63%
Tax -8,494 -11,675 -14,614 -11,245 -17,076 -9,783 -11,047 -16.00%
NP 47,272 46,779 56,976 72,165 44,728 60,532 60,997 -15.56%
-
NP to SH 47,272 46,779 56,976 72,165 44,728 60,532 60,997 -15.56%
-
Tax Rate 15.23% 19.97% 20.41% 13.48% 27.63% 13.91% 15.33% -
Total Cost 975,954 794,808 853,801 837,217 751,674 684,076 692,064 25.62%
-
Net Worth 1,189,658 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 33.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,203 15,210 - 10,084 5,532 4,778 7,167 26.41%
Div Payout % 21.59% 32.52% - 13.97% 12.37% 7.89% 11.75% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,189,658 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 33.27%
NOSH 1,034,307 1,032,116 1,023,686 1,009,078 1,008,337 480,158 480,158 66.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.62% 5.56% 6.26% 7.94% 5.62% 8.13% 8.10% -
ROE 3.97% 4.03% 5.04% 6.88% 8.57% 7.35% 7.90% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 100.28 82.99 90.24 90.18 143.96 155.84 157.61 -25.92%
EPS 4.63 4.61 5.65 7.16 8.09 12.67 12.77 -48.99%
DPS 1.00 1.50 0.00 1.00 1.00 1.00 1.50 -23.59%
NAPS 1.1659 1.1456 1.1194 1.0401 0.9433 1.7243 1.6151 -19.44%
Adjusted Per Share Value based on latest NOSH - 1,009,078
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 87.09 71.63 77.52 77.40 67.78 63.38 64.09 22.56%
EPS 4.02 3.98 4.85 6.14 3.81 5.15 5.19 -15.59%
DPS 0.87 1.29 0.00 0.86 0.47 0.41 0.61 26.56%
NAPS 1.0125 0.9888 0.9616 0.8927 0.4442 0.7012 0.6568 33.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.67 3.30 2.66 2.00 3.08 3.98 3.38 -
P/RPS 2.66 3.98 2.95 2.22 2.14 2.55 2.14 15.52%
P/EPS 57.63 71.54 47.12 27.95 38.10 31.42 26.48 67.54%
EY 1.74 1.40 2.12 3.58 2.63 3.18 3.78 -40.24%
DY 0.37 0.45 0.00 0.50 0.32 0.25 0.44 -10.86%
P/NAPS 2.29 2.88 2.38 1.92 3.27 2.31 2.09 6.25%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 23/11/20 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 -
Price 2.66 3.11 3.77 3.00 2.99 2.51 3.53 -
P/RPS 2.65 3.75 4.18 3.33 2.08 1.61 2.24 11.80%
P/EPS 57.42 67.42 66.78 41.92 36.98 19.81 27.65 62.41%
EY 1.74 1.48 1.50 2.39 2.70 5.05 3.62 -38.50%
DY 0.38 0.48 0.00 0.33 0.33 0.40 0.42 -6.42%
P/NAPS 2.28 2.71 3.37 2.88 3.17 1.46 2.19 2.70%

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