[GCB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 51.09%
YoY- 1260.54%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,181,106 1,160,058 1,054,107 919,852 769,962 642,650 575,149 61.63%
PBT 118,040 111,449 88,741 69,213 47,305 20,741 11,418 375.23%
Tax -6,361 -10,066 -24,891 -17,692 -12,795 -5,816 -3,312 54.57%
NP 111,679 101,383 63,850 51,521 34,510 14,925 8,106 475.62%
-
NP to SH 111,507 101,148 63,778 51,129 33,839 14,265 7,283 517.61%
-
Tax Rate 5.39% 9.03% 28.05% 25.56% 27.05% 28.04% 29.01% -
Total Cost 1,069,427 1,058,675 990,257 868,331 735,452 627,725 567,043 52.70%
-
Net Worth 199,848 179,547 0 0 0 105,064 103,499 55.12%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 30,274 23,713 14,710 12,907 9,593 7,809 5,370 217.09%
Div Payout % 27.15% 23.44% 23.06% 25.24% 28.35% 54.75% 73.74% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 199,848 179,547 0 0 0 105,064 103,499 55.12%
NOSH 318,686 239,972 240,147 240,049 239,963 239,709 239,860 20.87%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.46% 8.74% 6.06% 5.60% 4.48% 2.32% 1.41% -
ROE 55.80% 56.34% 0.00% 0.00% 0.00% 13.58% 7.04% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 370.62 483.41 438.94 383.19 320.87 268.10 239.78 33.71%
EPS 34.99 42.15 26.56 21.30 14.10 5.95 3.04 410.53%
DPS 9.50 9.88 6.13 5.38 4.00 3.25 2.24 162.24%
NAPS 0.6271 0.7482 0.00 0.00 0.00 0.4383 0.4315 28.33%
Adjusted Per Share Value based on latest NOSH - 240,049
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 100.53 98.74 89.72 78.29 65.53 54.70 48.95 61.64%
EPS 9.49 8.61 5.43 4.35 2.88 1.21 0.62 517.50%
DPS 2.58 2.02 1.25 1.10 0.82 0.66 0.46 216.00%
NAPS 0.1701 0.1528 0.00 0.00 0.00 0.0894 0.0881 55.11%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.56 1.12 0.77 0.42 0.30 0.30 0.26 -
P/RPS 0.42 0.23 0.18 0.11 0.09 0.11 0.11 144.48%
P/EPS 4.46 2.66 2.90 1.97 2.13 5.04 8.56 -35.27%
EY 22.43 37.63 34.49 50.71 47.01 19.84 11.68 54.55%
DY 6.09 8.82 7.96 12.81 13.33 10.83 8.61 -20.63%
P/NAPS 2.49 1.50 0.00 0.00 0.00 0.68 0.60 158.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 -
Price 2.05 1.47 0.90 0.68 0.37 0.29 0.30 -
P/RPS 0.55 0.30 0.21 0.18 0.12 0.11 0.13 161.81%
P/EPS 5.86 3.49 3.39 3.19 2.62 4.87 9.88 -29.42%
EY 17.07 28.67 29.51 31.32 38.11 20.52 10.12 41.74%
DY 4.63 6.72 6.81 7.91 10.81 11.21 7.46 -27.26%
P/NAPS 3.27 1.96 0.00 0.00 0.00 0.66 0.70 179.70%

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