[GCB] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.26%
YoY- 64.46%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,806,854 1,326,824 1,334,366 1,249,282 1,079,466 525,062 667,980 18.03%
PBT 15,930 64,306 165,520 148,054 104,714 7,770 12,966 3.48%
Tax -4,532 -14,856 -32,142 -17,036 -26,038 -2,286 -1,632 18.54%
NP 11,398 49,450 133,378 131,018 78,676 5,484 11,334 0.09%
-
NP to SH 10,266 47,932 133,210 129,068 78,482 4,754 11,212 -1.45%
-
Tax Rate 28.45% 23.10% 19.42% 11.51% 24.87% 29.42% 12.59% -
Total Cost 1,795,456 1,277,374 1,200,988 1,118,264 1,000,790 519,578 656,646 18.24%
-
Net Worth 330,555 354,534 319,564 23,417,439 134,595 0 99,973 22.04%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - 28,587 44,445 38,185 15,024 2,406 - -
Div Payout % - 59.64% 33.37% 29.59% 19.14% 50.62% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 330,555 354,534 319,564 23,417,439 134,595 0 99,973 22.04%
NOSH 475,277 476,461 317,469 318,214 240,006 240,642 239,572 12.08%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.63% 3.73% 10.00% 10.49% 7.29% 1.04% 1.70% -
ROE 3.11% 13.52% 41.68% 0.55% 58.31% 0.00% 11.21% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 380.17 278.47 420.31 392.59 449.77 218.19 278.82 5.30%
EPS 2.16 10.06 41.96 40.56 32.70 1.98 4.68 -12.08%
DPS 0.00 6.00 14.00 12.00 6.26 1.00 0.00 -
NAPS 0.6955 0.7441 1.0066 73.59 0.5608 0.00 0.4173 8.88%
Adjusted Per Share Value based on latest NOSH - 317,804
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 153.79 112.93 113.57 106.33 91.88 44.69 56.85 18.03%
EPS 0.87 4.08 11.34 10.99 6.68 0.40 0.95 -1.45%
DPS 0.00 2.43 3.78 3.25 1.28 0.20 0.00 -
NAPS 0.2813 0.3018 0.272 19.9312 0.1146 0.00 0.0851 22.03%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.30 1.69 1.93 1.80 0.42 0.29 0.34 -
P/RPS 0.34 0.61 0.46 0.46 0.09 0.13 0.12 18.94%
P/EPS 60.19 16.80 4.60 4.44 1.28 14.68 7.26 42.24%
EY 1.66 5.95 21.74 22.53 77.86 6.81 13.76 -29.69%
DY 0.00 3.55 7.25 6.67 14.90 3.45 0.00 -
P/NAPS 1.87 2.27 1.92 0.02 0.75 0.00 0.81 14.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 22/08/13 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 -
Price 1.28 1.64 2.02 1.73 0.68 0.27 0.34 -
P/RPS 0.34 0.59 0.48 0.44 0.15 0.12 0.12 18.94%
P/EPS 59.26 16.30 4.81 4.27 2.08 13.67 7.26 41.87%
EY 1.69 6.13 20.77 23.45 48.09 7.32 13.76 -29.48%
DY 0.00 3.66 6.93 6.94 9.21 3.70 0.00 -
P/NAPS 1.84 2.20 2.01 0.02 1.21 0.00 0.81 14.64%

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