[GCB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.74%
YoY- 775.71%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,244,966 1,181,106 1,160,058 1,054,107 919,852 769,962 642,650 55.58%
PBT 133,119 118,040 111,449 88,741 69,213 47,305 20,741 246.53%
Tax -5,565 -6,361 -10,066 -24,891 -17,692 -12,795 -5,816 -2.90%
NP 127,554 111,679 101,383 63,850 51,521 34,510 14,925 319.65%
-
NP to SH 126,441 111,507 101,148 63,778 51,129 33,839 14,265 330.01%
-
Tax Rate 4.18% 5.39% 9.03% 28.05% 25.56% 27.05% 28.04% -
Total Cost 1,117,412 1,069,427 1,058,675 990,257 868,331 735,452 627,725 47.03%
-
Net Worth 23,387,226 199,848 179,547 0 0 0 105,064 3609.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 35,295 30,274 23,713 14,710 12,907 9,593 7,809 174.12%
Div Payout % 27.91% 27.15% 23.44% 23.06% 25.24% 28.35% 54.75% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,387,226 199,848 179,547 0 0 0 105,064 3609.50%
NOSH 317,804 318,686 239,972 240,147 240,049 239,963 239,709 20.74%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.25% 9.46% 8.74% 6.06% 5.60% 4.48% 2.32% -
ROE 0.54% 55.80% 56.34% 0.00% 0.00% 0.00% 13.58% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 391.74 370.62 483.41 438.94 383.19 320.87 268.10 28.85%
EPS 39.79 34.99 42.15 26.56 21.30 14.10 5.95 256.19%
DPS 11.11 9.50 9.88 6.13 5.38 4.00 3.25 127.43%
NAPS 73.59 0.6271 0.7482 0.00 0.00 0.00 0.4383 2972.13%
Adjusted Per Share Value based on latest NOSH - 240,147
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.96 100.53 98.74 89.72 78.29 65.53 54.70 55.58%
EPS 10.76 9.49 8.61 5.43 4.35 2.88 1.21 330.94%
DPS 3.00 2.58 2.02 1.25 1.10 0.82 0.66 175.16%
NAPS 19.9055 0.1701 0.1528 0.00 0.00 0.00 0.0894 3610.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.80 1.56 1.12 0.77 0.42 0.30 0.30 -
P/RPS 0.46 0.42 0.23 0.18 0.11 0.09 0.11 160.24%
P/EPS 4.52 4.46 2.66 2.90 1.97 2.13 5.04 -7.02%
EY 22.10 22.43 37.63 34.49 50.71 47.01 19.84 7.47%
DY 6.17 6.09 8.82 7.96 12.81 13.33 10.83 -31.34%
P/NAPS 0.02 2.49 1.50 0.00 0.00 0.00 0.68 -90.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 24/02/10 -
Price 1.73 2.05 1.47 0.90 0.68 0.37 0.29 -
P/RPS 0.44 0.55 0.30 0.21 0.18 0.12 0.11 152.62%
P/EPS 4.35 5.86 3.49 3.39 3.19 2.62 4.87 -7.27%
EY 23.00 17.07 28.67 29.51 31.32 38.11 20.52 7.92%
DY 6.42 4.63 6.72 6.81 7.91 10.81 11.21 -31.10%
P/NAPS 0.02 3.27 1.96 0.00 0.00 0.00 0.66 -90.34%

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