[GCB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.53%
YoY- 1550.86%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,326,824 1,334,366 1,249,282 1,079,466 525,062 667,980 412,698 21.46%
PBT 64,306 165,520 148,054 104,714 7,770 12,966 18,998 22.51%
Tax -14,856 -32,142 -17,036 -26,038 -2,286 -1,632 -1,698 43.49%
NP 49,450 133,378 131,018 78,676 5,484 11,334 17,300 19.11%
-
NP to SH 47,932 133,210 129,068 78,482 4,754 11,212 17,006 18.83%
-
Tax Rate 23.10% 19.42% 11.51% 24.87% 29.42% 12.59% 8.94% -
Total Cost 1,277,374 1,200,988 1,118,264 1,000,790 519,578 656,646 395,398 21.56%
-
Net Worth 354,534 319,564 23,417,439 134,595 0 99,973 96,919 24.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 28,587 44,445 38,185 15,024 2,406 - 4,803 34.58%
Div Payout % 59.64% 33.37% 29.59% 19.14% 50.62% - 28.25% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 354,534 319,564 23,417,439 134,595 0 99,973 96,919 24.10%
NOSH 476,461 317,469 318,214 240,006 240,642 239,572 240,197 12.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.73% 10.00% 10.49% 7.29% 1.04% 1.70% 4.19% -
ROE 13.52% 41.68% 0.55% 58.31% 0.00% 11.21% 17.55% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 278.47 420.31 392.59 449.77 218.19 278.82 171.82 8.37%
EPS 10.06 41.96 40.56 32.70 1.98 4.68 7.08 6.02%
DPS 6.00 14.00 12.00 6.26 1.00 0.00 2.00 20.07%
NAPS 0.7441 1.0066 73.59 0.5608 0.00 0.4173 0.4035 10.72%
Adjusted Per Share Value based on latest NOSH - 240,049
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 112.93 113.57 106.33 91.88 44.69 56.85 35.13 21.46%
EPS 4.08 11.34 10.99 6.68 0.40 0.95 1.45 18.79%
DPS 2.43 3.78 3.25 1.28 0.20 0.00 0.41 34.48%
NAPS 0.3018 0.272 19.9312 0.1146 0.00 0.0851 0.0825 24.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.69 1.93 1.80 0.42 0.29 0.34 0.39 -
P/RPS 0.61 0.46 0.46 0.09 0.13 0.12 0.23 17.63%
P/EPS 16.80 4.60 4.44 1.28 14.68 7.26 5.51 20.39%
EY 5.95 21.74 22.53 77.86 6.81 13.76 18.15 -16.94%
DY 3.55 7.25 6.67 14.90 3.45 0.00 5.13 -5.94%
P/NAPS 2.27 1.92 0.02 0.75 0.00 0.81 0.97 15.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 -
Price 1.64 2.02 1.73 0.68 0.27 0.34 0.43 -
P/RPS 0.59 0.48 0.44 0.15 0.12 0.12 0.25 15.37%
P/EPS 16.30 4.81 4.27 2.08 13.67 7.26 6.07 17.87%
EY 6.13 20.77 23.45 48.09 7.32 13.76 16.47 -15.17%
DY 3.66 6.93 6.94 9.21 3.70 0.00 4.65 -3.90%
P/NAPS 2.20 2.01 0.02 1.21 0.00 0.81 1.07 12.75%

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