[GCB] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
14-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 34.28%
YoY- 1.85%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,038,681 2,150,306 2,199,977 2,254,629 2,355,713 2,315,866 2,426,063 -10.95%
PBT 151,929 112,020 76,580 57,484 44,180 52,208 60,280 85.30%
Tax -29,192 -22,862 -14,493 -9,755 -8,649 -9,447 -19,888 29.18%
NP 122,737 89,158 62,087 47,729 35,531 42,761 40,392 109.93%
-
NP to SH 122,737 89,158 62,087 47,875 35,654 42,575 40,802 108.52%
-
Tax Rate 19.21% 20.41% 18.93% 16.97% 19.58% 18.09% 32.99% -
Total Cost 1,915,944 2,061,148 2,137,890 2,206,900 2,320,182 2,273,105 2,385,671 -13.61%
-
Net Worth 508,626 476,579 468,455 442,956 426,857 424,391 412,237 15.05%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 4,779 4,779 4,779 7,168 7,168 7,168 7,168 -23.70%
Div Payout % 3.89% 5.36% 7.70% 14.97% 20.11% 16.84% 17.57% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 508,626 476,579 468,455 442,956 426,857 424,391 412,237 15.05%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.02% 4.15% 2.82% 2.12% 1.51% 1.85% 1.66% -
ROE 24.13% 18.71% 13.25% 10.81% 8.35% 10.03% 9.90% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 426.59 449.93 460.33 471.94 493.10 484.57 507.65 -10.96%
EPS 25.68 18.66 12.99 10.02 7.46 8.91 8.54 108.47%
DPS 1.00 1.00 1.00 1.50 1.50 1.50 1.50 -23.70%
NAPS 1.0643 0.9972 0.9802 0.9272 0.8935 0.888 0.8626 15.05%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 173.52 183.02 187.25 191.90 200.50 197.11 206.49 -10.95%
EPS 10.45 7.59 5.28 4.07 3.03 3.62 3.47 108.68%
DPS 0.41 0.41 0.41 0.61 0.61 0.61 0.61 -23.28%
NAPS 0.4329 0.4056 0.3987 0.377 0.3633 0.3612 0.3509 15.04%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.38 2.13 1.64 1.14 0.93 1.08 1.02 -
P/RPS 0.32 0.47 0.36 0.24 0.19 0.22 0.20 36.83%
P/EPS 5.37 11.42 12.62 11.38 12.46 12.12 11.95 -41.36%
EY 18.61 8.76 7.92 8.79 8.02 8.25 8.37 70.43%
DY 0.72 0.47 0.61 1.32 1.61 1.39 1.47 -37.89%
P/NAPS 1.30 2.14 1.67 1.23 1.04 1.22 1.18 6.67%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 12/02/18 13/11/17 14/08/17 30/05/17 22/02/17 18/11/16 -
Price 1.77 1.99 2.07 1.60 1.01 1.07 1.16 -
P/RPS 0.41 0.44 0.45 0.34 0.20 0.22 0.23 47.06%
P/EPS 6.89 10.67 15.93 15.97 13.53 12.01 13.59 -36.44%
EY 14.51 9.37 6.28 6.26 7.39 8.33 7.36 57.29%
DY 0.56 0.50 0.48 0.94 1.49 1.40 1.29 -42.69%
P/NAPS 1.66 2.00 2.11 1.73 1.13 1.20 1.34 15.36%

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