[GCB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 58.59%
YoY- 609.06%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,314,124 1,244,966 1,181,106 1,160,058 1,054,107 919,852 769,962 42.76%
PBT 139,940 133,119 118,040 111,449 88,741 69,213 47,305 105.93%
Tax -3,936 -5,565 -6,361 -10,066 -24,891 -17,692 -12,795 -54.39%
NP 136,004 127,554 111,679 101,383 63,850 51,521 34,510 149.29%
-
NP to SH 134,513 126,441 111,507 101,148 63,778 51,129 33,839 150.72%
-
Tax Rate 2.81% 4.18% 5.39% 9.03% 28.05% 25.56% 27.05% -
Total Cost 1,178,120 1,117,412 1,069,427 1,058,675 990,257 868,331 735,452 36.86%
-
Net Worth 0 23,387,226 199,848 179,547 0 0 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 44,408 35,295 30,274 23,713 14,710 12,907 9,593 177.50%
Div Payout % 33.01% 27.91% 27.15% 23.44% 23.06% 25.24% 28.35% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 23,387,226 199,848 179,547 0 0 0 -
NOSH 317,879 317,804 318,686 239,972 240,147 240,049 239,963 20.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.35% 10.25% 9.46% 8.74% 6.06% 5.60% 4.48% -
ROE 0.00% 0.54% 55.80% 56.34% 0.00% 0.00% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 413.40 391.74 370.62 483.41 438.94 383.19 320.87 18.38%
EPS 42.32 39.79 34.99 42.15 26.56 21.30 14.10 107.93%
DPS 13.97 11.11 9.50 9.88 6.13 5.38 4.00 130.01%
NAPS 0.00 73.59 0.6271 0.7482 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,972
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 111.85 105.96 100.53 98.74 89.72 78.29 65.53 42.77%
EPS 11.45 10.76 9.49 8.61 5.43 4.35 2.88 150.75%
DPS 3.78 3.00 2.58 2.02 1.25 1.10 0.82 176.72%
NAPS 0.00 19.9055 0.1701 0.1528 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.37 1.80 1.56 1.12 0.77 0.42 0.30 -
P/RPS 0.33 0.46 0.42 0.23 0.18 0.11 0.09 137.59%
P/EPS 3.24 4.52 4.46 2.66 2.90 1.97 2.13 32.23%
EY 30.89 22.10 22.43 37.63 34.49 50.71 47.01 -24.39%
DY 10.20 6.17 6.09 8.82 7.96 12.81 13.33 -16.32%
P/NAPS 0.00 0.02 2.49 1.50 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 09/11/11 11/08/11 16/05/11 31/01/11 18/11/10 09/08/10 27/05/10 -
Price 1.67 1.73 2.05 1.47 0.90 0.68 0.37 -
P/RPS 0.40 0.44 0.55 0.30 0.21 0.18 0.12 122.98%
P/EPS 3.95 4.35 5.86 3.49 3.39 3.19 2.62 31.44%
EY 25.34 23.00 17.07 28.67 29.51 31.32 38.11 -23.80%
DY 8.37 6.42 4.63 6.72 6.81 7.91 10.81 -15.66%
P/NAPS 0.00 0.02 3.27 1.96 0.00 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