[GCB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.97%
YoY- 14.0%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,453,259 1,407,111 1,424,358 1,446,156 1,381,816 1,314,124 1,244,966 10.81%
PBT 150,279 161,301 158,812 158,971 150,079 139,940 133,119 8.37%
Tax -30,412 -31,276 -30,137 -30,174 -22,584 -3,936 -5,565 208.66%
NP 119,867 130,025 128,675 128,797 127,495 136,004 127,554 -4.04%
-
NP to SH 118,982 129,440 127,966 127,114 125,895 134,513 126,441 -3.95%
-
Tax Rate 20.24% 19.39% 18.98% 18.98% 15.05% 2.81% 4.18% -
Total Cost 1,333,392 1,277,086 1,295,683 1,317,359 1,254,321 1,178,120 1,117,412 12.44%
-
Net Worth 347,379 331,430 317,464 0 265,139 0 23,387,226 -93.87%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 42,067 38,097 41,294 42,892 44,515 44,408 35,295 12.35%
Div Payout % 35.36% 29.43% 32.27% 33.74% 35.36% 33.01% 27.91% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,379 331,430 317,464 0 265,139 0 23,387,226 -93.87%
NOSH 476,449 475,920 317,464 317,474 317,646 317,879 317,804 30.82%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.25% 9.24% 9.03% 8.91% 9.23% 10.35% 10.25% -
ROE 34.25% 39.05% 40.31% 0.00% 47.48% 0.00% 0.54% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 305.02 295.66 448.67 455.52 435.02 413.40 391.74 -15.30%
EPS 24.97 27.20 40.31 40.04 39.63 42.32 39.79 -26.59%
DPS 8.83 8.01 13.00 13.50 14.00 13.97 11.11 -14.13%
NAPS 0.7291 0.6964 1.00 0.00 0.8347 0.00 73.59 -95.32%
Adjusted Per Share Value based on latest NOSH - 317,474
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.69 119.76 121.23 123.09 117.61 111.85 105.96 10.81%
EPS 10.13 11.02 10.89 10.82 10.72 11.45 10.76 -3.92%
DPS 3.58 3.24 3.51 3.65 3.79 3.78 3.00 12.44%
NAPS 0.2957 0.2821 0.2702 0.00 0.2257 0.00 19.9055 -93.87%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.64 2.06 1.93 1.78 1.37 1.37 1.80 -
P/RPS 0.54 0.70 0.43 0.39 0.31 0.33 0.46 11.22%
P/EPS 6.57 7.57 4.79 4.45 3.46 3.24 4.52 28.17%
EY 15.23 13.20 20.89 22.49 28.93 30.89 22.10 -21.89%
DY 5.38 3.89 6.74 7.58 10.22 10.20 6.17 -8.69%
P/NAPS 2.25 2.96 1.93 0.00 1.64 0.00 0.02 2197.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 -
Price 1.72 1.94 2.02 1.83 1.65 1.67 1.73 -
P/RPS 0.56 0.66 0.45 0.40 0.38 0.40 0.44 17.35%
P/EPS 6.89 7.13 5.01 4.57 4.16 3.95 4.35 35.69%
EY 14.52 14.02 19.95 21.88 24.02 25.34 23.00 -26.30%
DY 5.13 4.13 6.44 7.38 8.48 8.37 6.42 -13.83%
P/NAPS 2.36 2.79 2.02 0.00 1.98 0.00 0.02 2271.24%

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