[GCB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.3%
YoY- 8.88%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 591,752 512,139 464,111 424,963 406,363 394,211 379,780 34.43%
PBT 14,603 15,253 17,619 20,790 20,762 21,967 20,910 -21.30%
Tax -3,278 -3,152 -3,311 -3,490 -2,833 -3,174 -3,079 4.26%
NP 11,325 12,101 14,308 17,300 17,929 18,793 17,831 -26.13%
-
NP to SH 11,315 11,857 14,211 17,070 17,652 18,612 17,561 -25.42%
-
Tax Rate 22.45% 20.66% 18.79% 16.79% 13.65% 14.45% 14.73% -
Total Cost 580,427 500,038 449,803 407,663 388,434 375,418 361,949 37.04%
-
Net Worth 100,321 97,964 94,958 94,759 96,701 93,469 88,281 8.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,601 5,998 5,998 7,923 10,321 10,322 10,322 -50.47%
Div Payout % 31.83% 50.59% 42.21% 46.42% 58.47% 55.46% 58.78% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 100,321 97,964 94,958 94,759 96,701 93,469 88,281 8.90%
NOSH 240,406 240,818 240,097 239,411 239,657 240,528 240,288 0.03%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.91% 2.36% 3.08% 4.07% 4.41% 4.77% 4.70% -
ROE 11.28% 12.10% 14.97% 18.01% 18.25% 19.91% 19.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 246.15 212.67 193.30 177.50 169.56 163.89 158.05 34.39%
EPS 4.71 4.92 5.92 7.13 7.37 7.74 7.31 -25.42%
DPS 1.50 2.50 2.50 3.30 4.30 4.30 4.30 -50.47%
NAPS 0.4173 0.4068 0.3955 0.3958 0.4035 0.3886 0.3674 8.86%
Adjusted Per Share Value based on latest NOSH - 239,411
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.37 43.59 39.50 36.17 34.59 33.55 32.32 34.45%
EPS 0.96 1.01 1.21 1.45 1.50 1.58 1.49 -25.42%
DPS 0.31 0.51 0.51 0.67 0.88 0.88 0.88 -50.15%
NAPS 0.0854 0.0834 0.0808 0.0807 0.0823 0.0796 0.0751 8.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.30 0.40 0.41 0.39 0.40 0.32 -
P/RPS 0.14 0.14 0.21 0.23 0.23 0.24 0.20 -21.17%
P/EPS 7.22 6.09 6.76 5.75 5.29 5.17 4.38 39.58%
EY 13.84 16.41 14.80 17.39 18.89 19.34 22.84 -28.41%
DY 4.41 8.33 6.25 8.05 11.03 10.75 13.44 -52.45%
P/NAPS 0.81 0.74 1.01 1.04 0.97 1.03 0.87 -4.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 28/05/08 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 -
Price 0.34 0.27 0.35 0.42 0.43 0.38 0.45 -
P/RPS 0.14 0.13 0.18 0.24 0.25 0.23 0.28 -37.03%
P/EPS 7.22 5.48 5.91 5.89 5.84 4.91 6.16 11.17%
EY 13.84 18.24 16.91 16.98 17.13 20.36 16.24 -10.12%
DY 4.41 9.26 7.14 7.86 10.00 11.32 9.56 -40.32%
P/NAPS 0.81 0.66 0.88 1.06 1.07 0.98 1.22 -23.91%

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