[GCB] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 37.66%
YoY- 244.24%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 2,261,346 2,103,884 2,047,963 2,038,681 2,150,306 2,199,977 2,254,629 0.19%
PBT 209,463 196,042 178,490 151,929 112,020 76,580 57,484 136.23%
Tax -20,209 -38,983 -35,606 -29,192 -22,862 -14,493 -9,755 62.29%
NP 189,254 157,059 142,884 122,737 89,158 62,087 47,729 149.89%
-
NP to SH 189,254 157,059 142,884 122,737 89,158 62,087 47,875 149.38%
-
Tax Rate 9.65% 19.89% 19.95% 19.21% 20.41% 18.93% 16.97% -
Total Cost 2,072,092 1,946,825 1,905,079 1,915,944 2,061,148 2,137,890 2,206,900 -4.10%
-
Net Worth 666,856 602,106 563,842 508,626 476,579 468,455 442,956 31.25%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,113 9,556 14,335 4,779 4,779 4,779 7,168 91.94%
Div Payout % 10.10% 6.08% 10.03% 3.89% 5.36% 7.70% 14.97% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 666,856 602,106 563,842 508,626 476,579 468,455 442,956 31.25%
NOSH 480,158 480,158 480,158 480,158 480,158 480,158 480,158 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.37% 7.47% 6.98% 6.02% 4.15% 2.82% 2.12% -
ROE 28.38% 26.08% 25.34% 24.13% 18.71% 13.25% 10.81% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 473.22 440.27 428.59 426.59 449.93 460.33 471.94 0.18%
EPS 39.60 32.87 29.90 25.68 18.66 12.99 10.02 149.34%
DPS 4.00 2.00 3.00 1.00 1.00 1.00 1.50 91.95%
NAPS 1.3955 1.26 1.18 1.0643 0.9972 0.9802 0.9272 31.23%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 192.47 179.07 174.31 173.52 183.02 187.25 191.90 0.19%
EPS 16.11 13.37 12.16 10.45 7.59 5.28 4.07 149.60%
DPS 1.63 0.81 1.22 0.41 0.41 0.41 0.61 92.21%
NAPS 0.5676 0.5125 0.4799 0.4329 0.4056 0.3987 0.377 31.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.75 2.42 1.64 1.38 2.13 1.64 1.14 -
P/RPS 0.58 0.55 0.38 0.32 0.47 0.36 0.24 79.79%
P/EPS 6.94 7.36 5.48 5.37 11.42 12.62 11.38 -28.02%
EY 14.40 13.58 18.23 18.61 8.76 7.92 8.79 38.84%
DY 1.45 0.83 1.83 0.72 0.47 0.61 1.32 6.44%
P/NAPS 1.97 1.92 1.39 1.30 2.14 1.67 1.23 36.77%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 12/11/18 13/08/18 30/05/18 12/02/18 13/11/17 14/08/17 -
Price 3.50 2.80 2.06 1.77 1.99 2.07 1.60 -
P/RPS 0.74 0.64 0.48 0.41 0.44 0.45 0.34 67.70%
P/EPS 8.84 8.52 6.89 6.89 10.67 15.93 15.97 -32.51%
EY 11.32 11.74 14.52 14.51 9.37 6.28 6.26 48.26%
DY 1.14 0.71 1.46 0.56 0.50 0.48 0.94 13.68%
P/NAPS 2.51 2.22 1.75 1.66 2.00 2.11 1.73 28.07%

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