[GCB] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 4.69%
YoY- 11.71%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 4,530,770 4,418,812 4,376,872 4,274,477 3,953,198 3,922,792 3,857,677 11.32%
PBT 153,449 188,054 228,825 232,998 221,613 197,921 182,299 -10.85%
Tax -34,010 -39,102 -48,951 -49,425 -46,261 -41,942 -30,287 8.04%
NP 119,439 148,952 179,874 183,573 175,352 155,979 152,012 -14.86%
-
NP to SH 119,439 148,952 179,874 183,573 175,352 155,979 152,012 -14.86%
-
Tax Rate 22.16% 20.79% 21.39% 21.21% 20.87% 21.19% 16.61% -
Total Cost 4,411,331 4,269,860 4,196,998 4,090,904 3,777,846 3,766,813 3,705,665 12.33%
-
Net Worth 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 18.39%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 21,123 36,949 57,785 68,154 47,030 41,548 30,916 -22.44%
Div Payout % 17.69% 24.81% 32.13% 37.13% 26.82% 26.64% 20.34% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,674,371 1,640,008 1,532,759 1,430,618 1,402,698 1,343,474 1,299,952 18.39%
NOSH 1,174,914 1,174,914 1,123,098 1,074,554 1,057,132 1,054,806 1,051,491 7.68%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.64% 3.37% 4.11% 4.29% 4.44% 3.98% 3.94% -
ROE 7.13% 9.08% 11.74% 12.83% 12.50% 11.61% 11.69% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 385.63 405.42 411.37 404.70 374.69 376.55 372.04 2.42%
EPS 10.17 13.67 16.91 17.38 16.62 14.97 14.66 -21.65%
DPS 1.80 3.39 5.43 6.50 4.50 4.00 3.00 -28.88%
NAPS 1.4251 1.5047 1.4406 1.3545 1.3295 1.2896 1.2537 8.92%
Adjusted Per Share Value based on latest NOSH - 1,074,554
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 385.63 376.10 372.53 363.81 336.47 333.88 328.34 11.32%
EPS 10.17 12.68 15.31 15.62 14.92 13.28 12.94 -14.84%
DPS 1.80 3.14 4.92 5.80 4.00 3.54 2.63 -22.35%
NAPS 1.4251 1.3959 1.3046 1.2176 1.1939 1.1435 1.1064 18.40%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.42 2.40 2.19 2.52 2.65 2.80 2.96 -
P/RPS 0.63 0.59 0.53 0.62 0.71 0.74 0.80 -14.73%
P/EPS 23.81 17.56 12.95 14.50 15.94 18.70 20.19 11.63%
EY 4.20 5.69 7.72 6.90 6.27 5.35 4.95 -10.38%
DY 0.74 1.41 2.48 2.58 1.70 1.43 1.01 -18.74%
P/NAPS 1.70 1.60 1.52 1.86 1.99 2.17 2.36 -19.65%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 22/11/22 16/08/22 30/05/22 21/02/22 22/11/21 -
Price 2.51 2.40 2.15 2.45 2.23 3.05 2.76 -
P/RPS 0.65 0.59 0.52 0.61 0.60 0.81 0.74 -8.28%
P/EPS 24.69 17.56 12.72 14.10 13.42 20.37 18.83 19.81%
EY 4.05 5.69 7.86 7.09 7.45 4.91 5.31 -16.53%
DY 0.72 1.41 2.53 2.65 2.02 1.31 1.09 -24.17%
P/NAPS 1.76 1.60 1.49 1.81 1.68 2.37 2.20 -13.83%

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