[GCB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 687.09%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,334,366 1,249,282 1,079,466 525,062 667,980 412,698 359,532 24.40%
PBT 165,520 148,054 104,714 7,770 12,966 18,998 19,294 43.03%
Tax -32,142 -17,036 -26,038 -2,286 -1,632 -1,698 -2,190 56.40%
NP 133,378 131,018 78,676 5,484 11,334 17,300 17,104 40.77%
-
NP to SH 133,210 129,068 78,482 4,754 11,212 17,006 16,822 41.13%
-
Tax Rate 19.42% 11.51% 24.87% 29.42% 12.59% 8.94% 11.35% -
Total Cost 1,200,988 1,118,264 1,000,790 519,578 656,646 395,398 342,428 23.23%
-
Net Worth 319,564 23,417,439 134,595 0 99,973 96,919 88,724 23.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 44,445 38,185 15,024 2,406 - 4,803 4,806 44.83%
Div Payout % 33.37% 29.59% 19.14% 50.62% - 28.25% 28.57% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 319,564 23,417,439 134,595 0 99,973 96,919 88,724 23.78%
NOSH 317,469 318,214 240,006 240,642 239,572 240,197 240,314 4.74%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.00% 10.49% 7.29% 1.04% 1.70% 4.19% 4.76% -
ROE 41.68% 0.55% 58.31% 0.00% 11.21% 17.55% 18.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 420.31 392.59 449.77 218.19 278.82 171.82 149.61 18.76%
EPS 41.96 40.56 32.70 1.98 4.68 7.08 7.00 34.74%
DPS 14.00 12.00 6.26 1.00 0.00 2.00 2.00 38.26%
NAPS 1.0066 73.59 0.5608 0.00 0.4173 0.4035 0.3692 18.17%
Adjusted Per Share Value based on latest NOSH - 239,880
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 113.57 106.33 91.88 44.69 56.85 35.13 30.60 24.40%
EPS 11.34 10.99 6.68 0.40 0.95 1.45 1.43 41.17%
DPS 3.78 3.25 1.28 0.20 0.00 0.41 0.41 44.75%
NAPS 0.272 19.9312 0.1146 0.00 0.0851 0.0825 0.0755 23.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.93 1.80 0.42 0.29 0.34 0.39 0.31 -
P/RPS 0.46 0.46 0.09 0.13 0.12 0.23 0.21 13.94%
P/EPS 4.60 4.44 1.28 14.68 7.26 5.51 4.43 0.62%
EY 21.74 22.53 77.86 6.81 13.76 18.15 22.58 -0.62%
DY 7.25 6.67 14.90 3.45 0.00 5.13 6.45 1.96%
P/NAPS 1.92 0.02 0.75 0.00 0.81 0.97 0.84 14.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.02 1.73 0.68 0.27 0.34 0.43 0.28 -
P/RPS 0.48 0.44 0.15 0.12 0.12 0.25 0.19 16.68%
P/EPS 4.81 4.27 2.08 13.67 7.26 6.07 4.00 3.11%
EY 20.77 23.45 48.09 7.32 13.76 16.47 25.00 -3.03%
DY 6.93 6.94 9.21 3.70 0.00 4.65 7.14 -0.49%
P/NAPS 2.01 0.02 1.21 0.00 0.81 1.07 0.76 17.57%

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