[GCB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 93.8%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 919,852 769,962 642,650 575,149 622,875 682,402 694,334 20.68%
PBT 69,213 47,305 20,741 11,418 7,142 7,205 9,740 270.94%
Tax -17,692 -12,795 -5,816 -3,312 -2,753 -2,315 -2,426 277.43%
NP 51,521 34,510 14,925 8,106 4,389 4,890 7,314 268.78%
-
NP to SH 51,129 33,839 14,265 7,283 3,758 4,489 6,987 278.29%
-
Tax Rate 25.56% 27.05% 28.04% 29.01% 38.55% 32.13% 24.91% -
Total Cost 868,331 735,452 627,725 567,043 618,486 677,512 687,020 16.94%
-
Net Worth 0 0 105,064 103,499 0 0 94,026 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 12,907 9,593 7,809 5,370 4,763 3,564 2,348 212.44%
Div Payout % 25.24% 28.35% 54.75% 73.74% 126.77% 79.41% 33.61% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 0 0 105,064 103,499 0 0 94,026 -
NOSH 240,049 239,963 239,709 239,860 239,880 243,200 231,250 2.52%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.60% 4.48% 2.32% 1.41% 0.70% 0.72% 1.05% -
ROE 0.00% 0.00% 13.58% 7.04% 0.00% 0.00% 7.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 383.19 320.87 268.10 239.78 259.66 280.59 300.25 17.71%
EPS 21.30 14.10 5.95 3.04 1.57 1.85 3.02 269.09%
DPS 5.38 4.00 3.25 2.24 1.99 1.47 1.02 203.93%
NAPS 0.00 0.00 0.4383 0.4315 0.00 0.00 0.4066 -
Adjusted Per Share Value based on latest NOSH - 239,860
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 78.29 65.53 54.70 48.95 53.01 58.08 59.10 20.68%
EPS 4.35 2.88 1.21 0.62 0.32 0.38 0.59 280.20%
DPS 1.10 0.82 0.66 0.46 0.41 0.30 0.20 212.55%
NAPS 0.00 0.00 0.0894 0.0881 0.00 0.00 0.08 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.42 0.30 0.30 0.26 0.29 0.30 0.35 -
P/RPS 0.11 0.09 0.11 0.11 0.11 0.11 0.12 -5.65%
P/EPS 1.97 2.13 5.04 8.56 18.51 16.25 11.58 -69.39%
EY 50.71 47.01 19.84 11.68 5.40 6.15 8.63 226.68%
DY 12.81 13.33 10.83 8.61 6.85 4.89 2.90 169.94%
P/NAPS 0.00 0.00 0.68 0.60 0.00 0.00 0.86 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.68 0.37 0.29 0.30 0.27 0.30 0.32 -
P/RPS 0.18 0.12 0.11 0.13 0.10 0.11 0.11 38.98%
P/EPS 3.19 2.62 4.87 9.88 17.23 16.25 10.59 -55.16%
EY 31.32 38.11 20.52 10.12 5.80 6.15 9.44 122.93%
DY 7.91 10.81 11.21 7.46 7.36 4.89 3.17 84.27%
P/NAPS 0.00 0.00 0.66 0.70 0.00 0.00 0.79 -

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