[GCB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.23%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 575,149 622,875 682,402 694,334 691,720 591,752 512,139 8.03%
PBT 11,418 7,142 7,205 9,740 12,728 14,603 15,253 -17.54%
Tax -3,312 -2,753 -2,315 -2,426 -3,296 -3,278 -3,152 3.35%
NP 8,106 4,389 4,890 7,314 9,432 11,325 12,101 -23.42%
-
NP to SH 7,283 3,758 4,489 6,987 9,345 11,315 11,857 -27.71%
-
Tax Rate 29.01% 38.55% 32.13% 24.91% 25.90% 22.45% 20.66% -
Total Cost 567,043 618,486 677,512 687,020 682,288 580,427 500,038 8.73%
-
Net Worth 103,499 0 0 94,026 100,173 100,321 97,964 3.72%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,370 4,763 3,564 2,348 4,793 3,601 5,998 -7.10%
Div Payout % 73.74% 126.77% 79.41% 33.61% 51.30% 31.83% 50.59% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 103,499 0 0 94,026 100,173 100,321 97,964 3.72%
NOSH 239,860 239,880 243,200 231,250 238,450 240,406 240,818 -0.26%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.41% 0.70% 0.72% 1.05% 1.36% 1.91% 2.36% -
ROE 7.04% 0.00% 0.00% 7.43% 9.33% 11.28% 12.10% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 239.78 259.66 280.59 300.25 290.09 246.15 212.67 8.31%
EPS 3.04 1.57 1.85 3.02 3.92 4.71 4.92 -27.43%
DPS 2.24 1.99 1.47 1.02 2.00 1.50 2.50 -7.05%
NAPS 0.4315 0.00 0.00 0.4066 0.4201 0.4173 0.4068 4.00%
Adjusted Per Share Value based on latest NOSH - 231,250
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.00 53.06 58.14 59.15 58.93 50.41 43.63 8.03%
EPS 0.62 0.32 0.38 0.60 0.80 0.96 1.01 -27.74%
DPS 0.46 0.41 0.30 0.20 0.41 0.31 0.51 -6.64%
NAPS 0.0882 0.00 0.00 0.0801 0.0853 0.0855 0.0835 3.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.26 0.29 0.30 0.35 0.30 0.34 0.30 -
P/RPS 0.11 0.11 0.11 0.12 0.10 0.14 0.14 -14.83%
P/EPS 8.56 18.51 16.25 11.58 7.65 7.22 6.09 25.45%
EY 11.68 5.40 6.15 8.63 13.06 13.84 16.41 -20.26%
DY 8.61 6.85 4.89 2.90 6.67 4.41 8.33 2.22%
P/NAPS 0.60 0.00 0.00 0.86 0.71 0.81 0.74 -13.03%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 28/05/08 -
Price 0.30 0.27 0.30 0.32 0.31 0.34 0.27 -
P/RPS 0.13 0.10 0.11 0.11 0.11 0.14 0.13 0.00%
P/EPS 9.88 17.23 16.25 10.59 7.91 7.22 5.48 48.07%
EY 10.12 5.80 6.15 9.44 12.64 13.84 18.24 -32.45%
DY 7.46 7.36 4.89 3.17 6.45 4.41 9.26 -13.40%
P/NAPS 0.70 0.00 0.00 0.79 0.74 0.81 0.66 3.99%

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