[GCB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.39%
YoY- 147.3%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,446,156 1,381,816 1,314,124 1,244,966 1,181,106 1,160,058 1,054,107 23.44%
PBT 158,971 150,079 139,940 133,119 118,040 111,449 88,741 47.44%
Tax -30,174 -22,584 -3,936 -5,565 -6,361 -10,066 -24,891 13.67%
NP 128,797 127,495 136,004 127,554 111,679 101,383 63,850 59.57%
-
NP to SH 127,114 125,895 134,513 126,441 111,507 101,148 63,778 58.30%
-
Tax Rate 18.98% 15.05% 2.81% 4.18% 5.39% 9.03% 28.05% -
Total Cost 1,317,359 1,254,321 1,178,120 1,117,412 1,069,427 1,058,675 990,257 20.93%
-
Net Worth 0 265,139 0 23,387,226 199,848 179,547 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 42,892 44,515 44,408 35,295 30,274 23,713 14,710 103.96%
Div Payout % 33.74% 35.36% 33.01% 27.91% 27.15% 23.44% 23.06% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 0 265,139 0 23,387,226 199,848 179,547 0 -
NOSH 317,474 317,646 317,879 317,804 318,686 239,972 240,147 20.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.91% 9.23% 10.35% 10.25% 9.46% 8.74% 6.06% -
ROE 0.00% 47.48% 0.00% 0.54% 55.80% 56.34% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 455.52 435.02 413.40 391.74 370.62 483.41 438.94 2.50%
EPS 40.04 39.63 42.32 39.79 34.99 42.15 26.56 31.44%
DPS 13.50 14.00 13.97 11.11 9.50 9.88 6.13 69.18%
NAPS 0.00 0.8347 0.00 73.59 0.6271 0.7482 0.00 -
Adjusted Per Share Value based on latest NOSH - 317,804
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 123.09 117.61 111.85 105.96 100.53 98.74 89.72 23.44%
EPS 10.82 10.72 11.45 10.76 9.49 8.61 5.43 58.28%
DPS 3.65 3.79 3.78 3.00 2.58 2.02 1.25 104.16%
NAPS 0.00 0.2257 0.00 19.9055 0.1701 0.1528 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.78 1.37 1.37 1.80 1.56 1.12 0.77 -
P/RPS 0.39 0.31 0.33 0.46 0.42 0.23 0.18 67.36%
P/EPS 4.45 3.46 3.24 4.52 4.46 2.66 2.90 33.00%
EY 22.49 28.93 30.89 22.10 22.43 37.63 34.49 -24.78%
DY 7.58 10.22 10.20 6.17 6.09 8.82 7.96 -3.20%
P/NAPS 0.00 1.64 0.00 0.02 2.49 1.50 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 24/02/12 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 -
Price 1.83 1.65 1.67 1.73 2.05 1.47 0.90 -
P/RPS 0.40 0.38 0.40 0.44 0.55 0.30 0.21 53.59%
P/EPS 4.57 4.16 3.95 4.35 5.86 3.49 3.39 22.01%
EY 21.88 24.02 25.34 23.00 17.07 28.67 29.51 -18.06%
DY 7.38 8.48 8.37 6.42 4.63 6.72 6.81 5.49%
P/NAPS 0.00 1.98 0.00 0.02 3.27 1.96 0.00 -

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
Post a Comment