[GCB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.98%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 464,111 424,963 406,363 394,211 379,780 373,228 386,913 12.85%
PBT 17,619 20,790 20,762 21,967 20,910 19,012 19,143 -5.36%
Tax -3,311 -3,490 -2,833 -3,174 -3,079 -3,137 -2,860 10.22%
NP 14,308 17,300 17,929 18,793 17,831 15,875 16,283 -8.23%
-
NP to SH 14,211 17,070 17,652 18,612 17,561 15,678 16,043 -7.74%
-
Tax Rate 18.79% 16.79% 13.65% 14.45% 14.73% 16.50% 14.94% -
Total Cost 449,803 407,663 388,434 375,418 361,949 357,353 370,630 13.73%
-
Net Worth 94,958 94,759 96,701 93,469 88,281 85,667 88,508 4.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,998 7,923 10,321 10,322 10,322 12,021 12,744 -39.41%
Div Payout % 42.21% 46.42% 58.47% 55.46% 58.78% 76.68% 79.44% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 94,958 94,759 96,701 93,469 88,281 85,667 88,508 4.78%
NOSH 240,097 239,411 239,657 240,528 240,288 239,830 239,731 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.08% 4.07% 4.41% 4.77% 4.70% 4.25% 4.21% -
ROE 14.97% 18.01% 18.25% 19.91% 19.89% 18.30% 18.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 193.30 177.50 169.56 163.89 158.05 155.62 161.39 12.74%
EPS 5.92 7.13 7.37 7.74 7.31 6.54 6.69 -7.80%
DPS 2.50 3.30 4.30 4.30 4.30 5.00 5.30 -39.32%
NAPS 0.3955 0.3958 0.4035 0.3886 0.3674 0.3572 0.3692 4.68%
Adjusted Per Share Value based on latest NOSH - 240,528
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 39.50 36.17 34.59 33.55 32.32 31.77 32.93 12.85%
EPS 1.21 1.45 1.50 1.58 1.49 1.33 1.37 -7.92%
DPS 0.51 0.67 0.88 0.88 0.88 1.02 1.08 -39.27%
NAPS 0.0808 0.0807 0.0823 0.0796 0.0751 0.0729 0.0753 4.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.40 0.41 0.39 0.40 0.32 0.29 0.31 -
P/RPS 0.21 0.23 0.23 0.24 0.20 0.19 0.19 6.88%
P/EPS 6.76 5.75 5.29 5.17 4.38 4.44 4.63 28.61%
EY 14.80 17.39 18.89 19.34 22.84 22.54 21.59 -22.20%
DY 6.25 8.05 11.03 10.75 13.44 17.24 17.10 -48.78%
P/NAPS 1.01 1.04 0.97 1.03 0.87 0.81 0.84 13.03%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 18/05/07 26/02/07 22/11/06 29/08/06 -
Price 0.35 0.42 0.43 0.38 0.45 0.33 0.28 -
P/RPS 0.18 0.24 0.25 0.23 0.28 0.21 0.17 3.87%
P/EPS 5.91 5.89 5.84 4.91 6.16 5.05 4.18 25.89%
EY 16.91 16.98 17.13 20.36 16.24 19.81 23.90 -20.54%
DY 7.14 7.86 10.00 11.32 9.56 15.15 18.93 -47.70%
P/NAPS 0.88 1.06 1.07 0.98 1.22 0.92 0.76 10.23%

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