[GCB] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 7.3%
YoY- 65.44%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,942,145 2,797,035 2,651,208 2,389,731 2,261,346 2,103,884 2,047,963 27.23%
PBT 268,006 261,453 245,040 226,630 209,463 196,042 178,490 31.02%
Tax -48,609 -23,763 -24,011 -23,568 -20,209 -38,983 -35,606 22.99%
NP 219,397 237,690 221,029 203,062 189,254 157,059 142,884 32.99%
-
NP to SH 219,397 237,690 221,029 203,062 189,254 157,059 142,884 32.99%
-
Tax Rate 18.14% 9.09% 9.80% 10.40% 9.65% 19.89% 19.95% -
Total Cost 2,722,748 2,559,345 2,430,179 2,186,669 2,072,092 1,946,825 1,905,079 26.79%
-
Net Worth 521,852 823,879 771,702 706,195 666,856 602,106 563,842 -5.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 24,644 28,669 23,891 26,280 19,113 9,556 14,335 43.36%
Div Payout % 11.23% 12.06% 10.81% 12.94% 10.10% 6.08% 10.03% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 521,852 823,879 771,702 706,195 666,856 602,106 563,842 -5.01%
NOSH 1,008,337 480,158 480,158 480,158 480,158 480,158 480,158 63.76%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.46% 8.50% 8.34% 8.50% 8.37% 7.47% 6.98% -
ROE 42.04% 28.85% 28.64% 28.75% 28.38% 26.08% 25.34% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 531.82 585.39 554.87 500.15 473.22 440.27 428.59 15.42%
EPS 39.66 49.75 46.26 42.50 39.60 32.87 29.90 20.66%
DPS 4.45 6.00 5.00 5.50 4.00 2.00 3.00 29.97%
NAPS 0.9433 1.7243 1.6151 1.478 1.3955 1.26 1.18 -13.83%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 250.41 238.06 225.65 203.40 192.47 179.07 174.31 27.23%
EPS 18.67 20.23 18.81 17.28 16.11 13.37 12.16 32.98%
DPS 2.10 2.44 2.03 2.24 1.63 0.81 1.22 43.48%
NAPS 0.4442 0.7012 0.6568 0.6011 0.5676 0.5125 0.4799 -5.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.08 3.98 3.38 3.55 2.75 2.42 1.64 -
P/RPS 0.58 0.68 0.61 0.71 0.58 0.55 0.38 32.46%
P/EPS 7.77 8.00 7.31 8.35 6.94 7.36 5.48 26.12%
EY 12.88 12.50 13.69 11.97 14.40 13.58 18.23 -20.62%
DY 1.45 1.51 1.48 1.55 1.45 0.83 1.83 -14.33%
P/NAPS 3.27 2.31 2.09 2.40 1.97 1.92 1.39 76.60%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 -
Price 2.99 2.51 3.53 4.04 3.50 2.80 2.06 -
P/RPS 0.56 0.43 0.64 0.81 0.74 0.64 0.48 10.79%
P/EPS 7.54 5.05 7.63 9.51 8.84 8.52 6.89 6.17%
EY 13.26 19.82 13.10 10.52 11.32 11.74 14.52 -5.85%
DY 1.49 2.39 1.42 1.36 1.14 0.71 1.46 1.36%
P/NAPS 3.17 1.46 2.19 2.73 2.51 2.22 1.75 48.43%

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