[GCB] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 5.81%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,249,282 1,079,466 525,062 667,980 412,698 359,532 411,096 20.34%
PBT 148,054 104,714 7,770 12,966 18,998 19,294 21,046 38.40%
Tax -17,036 -26,038 -2,286 -1,632 -1,698 -2,190 -2,310 39.49%
NP 131,018 78,676 5,484 11,334 17,300 17,104 18,736 38.26%
-
NP to SH 129,068 78,482 4,754 11,212 17,006 16,822 18,736 37.91%
-
Tax Rate 11.51% 24.87% 29.42% 12.59% 8.94% 11.35% 10.98% -
Total Cost 1,118,264 1,000,790 519,578 656,646 395,398 342,428 392,360 19.06%
-
Net Worth 23,417,439 134,595 0 99,973 96,919 88,724 67,736 164.80%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 38,185 15,024 2,406 - 4,803 4,806 - -
Div Payout % 29.59% 19.14% 50.62% - 28.25% 28.57% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 23,417,439 134,595 0 99,973 96,919 88,724 67,736 164.80%
NOSH 318,214 240,006 240,642 239,572 240,197 240,314 201,896 7.87%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.49% 7.29% 1.04% 1.70% 4.19% 4.76% 4.56% -
ROE 0.55% 58.31% 0.00% 11.21% 17.55% 18.96% 27.66% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 392.59 449.77 218.19 278.82 171.82 149.61 203.62 11.55%
EPS 40.56 32.70 1.98 4.68 7.08 7.00 9.28 27.85%
DPS 12.00 6.26 1.00 0.00 2.00 2.00 0.00 -
NAPS 73.59 0.5608 0.00 0.4173 0.4035 0.3692 0.3355 145.47%
Adjusted Per Share Value based on latest NOSH - 240,406
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 106.33 91.88 44.69 56.85 35.13 30.60 34.99 20.34%
EPS 10.99 6.68 0.40 0.95 1.45 1.43 1.59 37.99%
DPS 3.25 1.28 0.20 0.00 0.41 0.41 0.00 -
NAPS 19.9312 0.1146 0.00 0.0851 0.0825 0.0755 0.0577 164.76%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.80 0.42 0.29 0.34 0.39 0.31 0.32 -
P/RPS 0.46 0.09 0.13 0.12 0.23 0.21 0.16 19.23%
P/EPS 4.44 1.28 14.68 7.26 5.51 4.43 3.45 4.29%
EY 22.53 77.86 6.81 13.76 18.15 22.58 29.00 -4.11%
DY 6.67 14.90 3.45 0.00 5.13 6.45 0.00 -
P/NAPS 0.02 0.75 0.00 0.81 0.97 0.84 0.95 -47.43%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 30/08/05 -
Price 1.73 0.68 0.27 0.34 0.43 0.28 0.31 -
P/RPS 0.44 0.15 0.12 0.12 0.25 0.19 0.15 19.63%
P/EPS 4.27 2.08 13.67 7.26 6.07 4.00 3.34 4.17%
EY 23.45 48.09 7.32 13.76 16.47 25.00 29.94 -3.98%
DY 6.94 9.21 3.70 0.00 4.65 7.14 0.00 -
P/NAPS 0.02 1.21 0.00 0.81 1.07 0.76 0.92 -47.15%

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