[GCB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 95.87%
YoY- 104.16%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,054,107 919,852 769,962 642,650 575,149 622,875 682,402 33.59%
PBT 88,741 69,213 47,305 20,741 11,418 7,142 7,205 432.51%
Tax -24,891 -17,692 -12,795 -5,816 -3,312 -2,753 -2,315 386.44%
NP 63,850 51,521 34,510 14,925 8,106 4,389 4,890 453.63%
-
NP to SH 63,778 51,129 33,839 14,265 7,283 3,758 4,489 485.66%
-
Tax Rate 28.05% 25.56% 27.05% 28.04% 29.01% 38.55% 32.13% -
Total Cost 990,257 868,331 735,452 627,725 567,043 618,486 677,512 28.76%
-
Net Worth 0 0 0 105,064 103,499 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 14,710 12,907 9,593 7,809 5,370 4,763 3,564 157.08%
Div Payout % 23.06% 25.24% 28.35% 54.75% 73.74% 126.77% 79.41% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 0 0 0 105,064 103,499 0 0 -
NOSH 240,147 240,049 239,963 239,709 239,860 239,880 243,200 -0.83%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.06% 5.60% 4.48% 2.32% 1.41% 0.70% 0.72% -
ROE 0.00% 0.00% 0.00% 13.58% 7.04% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 438.94 383.19 320.87 268.10 239.78 259.66 280.59 34.72%
EPS 26.56 21.30 14.10 5.95 3.04 1.57 1.85 489.74%
DPS 6.13 5.38 4.00 3.25 2.24 1.99 1.47 158.85%
NAPS 0.00 0.00 0.00 0.4383 0.4315 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,709
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 89.72 78.29 65.53 54.70 48.95 53.01 58.08 33.59%
EPS 5.43 4.35 2.88 1.21 0.62 0.32 0.38 487.90%
DPS 1.25 1.10 0.82 0.66 0.46 0.41 0.30 158.71%
NAPS 0.00 0.00 0.00 0.0894 0.0881 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.77 0.42 0.30 0.30 0.26 0.29 0.30 -
P/RPS 0.18 0.11 0.09 0.11 0.11 0.11 0.11 38.82%
P/EPS 2.90 1.97 2.13 5.04 8.56 18.51 16.25 -68.26%
EY 34.49 50.71 47.01 19.84 11.68 5.40 6.15 215.32%
DY 7.96 12.81 13.33 10.83 8.61 6.85 4.89 38.33%
P/NAPS 0.00 0.00 0.00 0.68 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 09/08/10 27/05/10 24/02/10 25/11/09 25/08/09 28/05/09 -
Price 0.90 0.68 0.37 0.29 0.30 0.27 0.30 -
P/RPS 0.21 0.18 0.12 0.11 0.13 0.10 0.11 53.83%
P/EPS 3.39 3.19 2.62 4.87 9.88 17.23 16.25 -64.79%
EY 29.51 31.32 38.11 20.52 10.12 5.80 6.15 184.21%
DY 6.81 7.91 10.81 11.21 7.46 7.36 4.89 24.68%
P/NAPS 0.00 0.00 0.00 0.66 0.70 0.00 0.00 -

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