[GCB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 68.32%
YoY- 255.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,315,866 2,426,063 2,537,382 2,530,560 2,380,669 2,230,788 1,933,508 12.72%
PBT 52,208 60,280 67,030 53,105 36,373 9,617 -27,417 -
Tax -9,447 -19,888 -20,530 -15,026 -13,996 2,419 4,990 -
NP 42,761 40,392 46,500 38,079 22,377 12,036 -22,427 -
-
NP to SH 42,575 40,802 47,004 38,305 22,757 12,342 -22,583 -
-
Tax Rate 18.09% 32.99% 30.63% 28.29% 38.48% -25.15% - -
Total Cost 2,273,105 2,385,671 2,490,882 2,492,481 2,358,292 2,218,752 1,955,935 10.48%
-
Net Worth 424,391 412,237 391,577 376,151 377,196 382,054 335,194 16.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,168 7,168 - - - - - -
Div Payout % 16.84% 17.57% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 424,391 412,237 391,577 376,151 377,196 382,054 335,194 16.95%
NOSH 480,158 480,158 480,158 480,158 477,222 476,615 478,780 0.19%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.85% 1.66% 1.83% 1.50% 0.94% 0.54% -1.16% -
ROE 10.03% 9.90% 12.00% 10.18% 6.03% 3.23% -6.74% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 484.57 507.65 530.70 530.40 498.86 468.05 403.84 12.85%
EPS 8.91 8.54 9.83 8.03 4.77 2.59 -4.72 -
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.888 0.8626 0.819 0.7884 0.7904 0.8016 0.7001 17.09%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 197.11 206.49 215.96 215.38 202.62 189.87 164.57 12.72%
EPS 3.62 3.47 4.00 3.26 1.94 1.05 -1.92 -
DPS 0.61 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3509 0.3333 0.3202 0.321 0.3252 0.2853 16.94%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.08 1.02 0.895 1.02 1.35 0.845 0.79 -
P/RPS 0.22 0.20 0.17 0.19 0.27 0.18 0.20 6.52%
P/EPS 12.12 11.95 9.10 12.70 28.31 32.63 -16.75 -
EY 8.25 8.37 10.98 7.87 3.53 3.06 -5.97 -
DY 1.39 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.18 1.09 1.29 1.71 1.05 1.13 5.21%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 18/11/16 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 -
Price 1.07 1.16 0.905 1.03 1.17 0.85 0.77 -
P/RPS 0.22 0.23 0.17 0.19 0.23 0.18 0.19 10.21%
P/EPS 12.01 13.59 9.21 12.83 24.54 32.82 -16.32 -
EY 8.33 7.36 10.86 7.79 4.08 3.05 -6.13 -
DY 1.40 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.34 1.11 1.31 1.48 1.06 1.10 5.94%

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