[GCB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.41%
YoY- -18.01%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,362,713 1,429,301 1,449,488 1,463,202 1,453,259 1,407,111 1,424,358 -2.89%
PBT 7,871 50,622 99,672 130,316 150,279 161,301 158,812 -86.43%
Tax -3,544 -12,155 -21,769 -25,018 -30,412 -31,276 -30,137 -75.90%
NP 4,327 38,467 77,903 105,298 119,867 130,025 128,675 -89.51%
-
NP to SH 3,415 37,085 76,343 104,218 118,982 129,440 127,966 -91.01%
-
Tax Rate 45.03% 24.01% 21.84% 19.20% 20.24% 19.39% 18.98% -
Total Cost 1,358,386 1,390,834 1,371,585 1,357,904 1,333,392 1,277,086 1,295,683 3.19%
-
Net Worth 329,604 336,654 354,258 351,465 347,379 331,430 317,464 2.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,149 23,825 33,343 41,280 42,067 38,097 41,294 -68.83%
Div Payout % 209.35% 64.24% 43.68% 39.61% 35.36% 29.43% 32.27% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 329,604 336,654 354,258 351,465 347,379 331,430 317,464 2.52%
NOSH 477,134 475,702 476,089 476,628 476,449 475,920 317,464 31.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.32% 2.69% 5.37% 7.20% 8.25% 9.24% 9.03% -
ROE 1.04% 11.02% 21.55% 29.65% 34.25% 39.05% 40.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 285.60 300.46 304.46 306.99 305.02 295.66 448.67 -25.94%
EPS 0.72 7.80 16.04 21.87 24.97 27.20 40.31 -93.11%
DPS 1.50 5.00 7.00 8.66 8.83 8.01 13.00 -76.20%
NAPS 0.6908 0.7077 0.7441 0.7374 0.7291 0.6964 1.00 -21.80%
Adjusted Per Share Value based on latest NOSH - 476,628
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.98 121.65 123.37 124.54 123.69 119.76 121.23 -2.90%
EPS 0.29 3.16 6.50 8.87 10.13 11.02 10.89 -91.02%
DPS 0.61 2.03 2.84 3.51 3.58 3.24 3.51 -68.75%
NAPS 0.2805 0.2865 0.3015 0.2991 0.2957 0.2821 0.2702 2.51%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.37 1.66 1.69 1.78 1.64 2.06 1.93 -
P/RPS 0.48 0.55 0.56 0.58 0.54 0.70 0.43 7.58%
P/EPS 191.41 21.29 10.54 8.14 6.57 7.57 4.79 1061.00%
EY 0.52 4.70 9.49 12.28 15.23 13.20 20.89 -91.41%
DY 1.09 3.01 4.14 4.87 5.38 3.89 6.74 -70.21%
P/NAPS 1.98 2.35 2.27 2.41 2.25 2.96 1.93 1.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 -
Price 1.50 1.51 1.64 1.83 1.72 1.94 2.02 -
P/RPS 0.53 0.50 0.54 0.60 0.56 0.66 0.45 11.49%
P/EPS 209.58 19.37 10.23 8.37 6.89 7.13 5.01 1096.89%
EY 0.48 5.16 9.78 11.95 14.52 14.02 19.95 -91.60%
DY 1.00 3.31 4.27 4.73 5.13 4.13 6.44 -71.01%
P/NAPS 2.17 2.13 2.20 2.48 2.36 2.79 2.02 4.87%

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