[GCB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 9.92%
YoY- 152.97%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,651,208 2,389,731 2,261,346 2,103,884 2,047,963 2,038,681 2,150,306 15.02%
PBT 245,040 226,630 209,463 196,042 178,490 151,929 112,020 68.75%
Tax -24,011 -23,568 -20,209 -38,983 -35,606 -29,192 -22,862 3.33%
NP 221,029 203,062 189,254 157,059 142,884 122,737 89,158 83.47%
-
NP to SH 221,029 203,062 189,254 157,059 142,884 122,737 89,158 83.47%
-
Tax Rate 9.80% 10.40% 9.65% 19.89% 19.95% 19.21% 20.41% -
Total Cost 2,430,179 2,186,669 2,072,092 1,946,825 1,905,079 1,915,944 2,061,148 11.63%
-
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,891 26,280 19,113 9,556 14,335 4,779 4,779 193.23%
Div Payout % 10.81% 12.94% 10.10% 6.08% 10.03% 3.89% 5.36% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 771,702 706,195 666,856 602,106 563,842 508,626 476,579 38.01%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.34% 8.50% 8.37% 7.47% 6.98% 6.02% 4.15% -
ROE 28.64% 28.75% 28.38% 26.08% 25.34% 24.13% 18.71% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 554.87 500.15 473.22 440.27 428.59 426.59 449.93 15.04%
EPS 46.26 42.50 39.60 32.87 29.90 25.68 18.66 83.47%
DPS 5.00 5.50 4.00 2.00 3.00 1.00 1.00 193.26%
NAPS 1.6151 1.478 1.3955 1.26 1.18 1.0643 0.9972 38.03%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 225.65 203.40 192.47 179.07 174.31 173.52 183.02 15.02%
EPS 18.81 17.28 16.11 13.37 12.16 10.45 7.59 83.43%
DPS 2.03 2.24 1.63 0.81 1.22 0.41 0.41 191.34%
NAPS 0.6568 0.6011 0.5676 0.5125 0.4799 0.4329 0.4056 38.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.38 3.55 2.75 2.42 1.64 1.38 2.13 -
P/RPS 0.61 0.71 0.58 0.55 0.38 0.32 0.47 19.04%
P/EPS 7.31 8.35 6.94 7.36 5.48 5.37 11.42 -25.78%
EY 13.69 11.97 14.40 13.58 18.23 18.61 8.76 34.77%
DY 1.48 1.55 1.45 0.83 1.83 0.72 0.47 115.28%
P/NAPS 2.09 2.40 1.97 1.92 1.39 1.30 2.14 -1.56%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 -
Price 3.53 4.04 3.50 2.80 2.06 1.77 1.99 -
P/RPS 0.64 0.81 0.74 0.64 0.48 0.41 0.44 28.46%
P/EPS 7.63 9.51 8.84 8.52 6.89 6.89 10.67 -20.08%
EY 13.10 10.52 11.32 11.74 14.52 14.51 9.37 25.10%
DY 1.42 1.36 1.14 0.71 1.46 0.56 0.50 100.92%
P/NAPS 2.19 2.73 2.51 2.22 1.75 1.66 2.00 6.25%

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