[GCB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -35.75%
YoY- -62.14%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 642,650 575,149 622,875 682,402 694,334 691,720 591,752 5.63%
PBT 20,741 11,418 7,142 7,205 9,740 12,728 14,603 26.27%
Tax -5,816 -3,312 -2,753 -2,315 -2,426 -3,296 -3,278 46.40%
NP 14,925 8,106 4,389 4,890 7,314 9,432 11,325 20.14%
-
NP to SH 14,265 7,283 3,758 4,489 6,987 9,345 11,315 16.65%
-
Tax Rate 28.04% 29.01% 38.55% 32.13% 24.91% 25.90% 22.45% -
Total Cost 627,725 567,043 618,486 677,512 687,020 682,288 580,427 5.34%
-
Net Worth 105,064 103,499 0 0 94,026 100,173 100,321 3.11%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,809 5,370 4,763 3,564 2,348 4,793 3,601 67.30%
Div Payout % 54.75% 73.74% 126.77% 79.41% 33.61% 51.30% 31.83% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,064 103,499 0 0 94,026 100,173 100,321 3.11%
NOSH 239,709 239,860 239,880 243,200 231,250 238,450 240,406 -0.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.32% 1.41% 0.70% 0.72% 1.05% 1.36% 1.91% -
ROE 13.58% 7.04% 0.00% 0.00% 7.43% 9.33% 11.28% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 268.10 239.78 259.66 280.59 300.25 290.09 246.15 5.84%
EPS 5.95 3.04 1.57 1.85 3.02 3.92 4.71 16.80%
DPS 3.25 2.24 1.99 1.47 1.02 2.00 1.50 67.20%
NAPS 0.4383 0.4315 0.00 0.00 0.4066 0.4201 0.4173 3.31%
Adjusted Per Share Value based on latest NOSH - 243,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 54.70 48.95 53.01 58.08 59.10 58.87 50.37 5.63%
EPS 1.21 0.62 0.32 0.38 0.59 0.80 0.96 16.63%
DPS 0.66 0.46 0.41 0.30 0.20 0.41 0.31 65.26%
NAPS 0.0894 0.0881 0.00 0.00 0.08 0.0853 0.0854 3.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.30 0.26 0.29 0.30 0.35 0.30 0.34 -
P/RPS 0.11 0.11 0.11 0.11 0.12 0.10 0.14 -14.81%
P/EPS 5.04 8.56 18.51 16.25 11.58 7.65 7.22 -21.25%
EY 19.84 11.68 5.40 6.15 8.63 13.06 13.84 27.05%
DY 10.83 8.61 6.85 4.89 2.90 6.67 4.41 81.72%
P/NAPS 0.68 0.60 0.00 0.00 0.86 0.71 0.81 -10.97%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 25/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.29 0.30 0.27 0.30 0.32 0.31 0.34 -
P/RPS 0.11 0.13 0.10 0.11 0.11 0.11 0.14 -14.81%
P/EPS 4.87 9.88 17.23 16.25 10.59 7.91 7.22 -23.03%
EY 20.52 10.12 5.80 6.15 9.44 12.64 13.84 29.93%
DY 11.21 7.46 7.36 4.89 3.17 6.45 4.41 85.94%
P/NAPS 0.66 0.70 0.00 0.00 0.79 0.74 0.81 -12.72%

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