[GCB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -4.61%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 1,115,061 566,452 725,365 421,886 361,642 414,265 0 -
PBT 105,812 15,145 12,908 19,429 19,589 20,932 0 -
Tax -29,644 -4,210 -3,029 -3,049 -2,501 -2,294 0 -
NP 76,168 10,934 9,878 16,380 17,088 18,637 0 -
-
NP to SH 76,144 10,126 9,732 16,221 16,874 18,637 0 -
-
Tax Rate 28.02% 27.80% 23.47% 15.69% 12.77% 10.96% - -
Total Cost 1,038,893 555,517 715,486 405,506 344,554 395,628 0 -
-
Net Worth 145,409 103,613 100,865 94,976 85,782 73,368 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,812 4,002 1,600 3,199 6,404 3,721 - -
Div Payout % 19.45% 39.52% 16.45% 19.72% 37.95% 19.97% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 145,409 103,613 100,865 94,976 85,782 73,368 0 -
NOSH 239,949 240,123 240,098 239,960 240,151 214,715 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.83% 1.93% 1.36% 3.88% 4.73% 4.50% 0.00% -
ROE 52.37% 9.77% 9.65% 17.08% 19.67% 25.40% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 464.71 235.90 302.11 175.82 150.59 192.94 0.00 -
EPS 31.73 4.21 4.05 6.76 7.03 8.68 0.00 -
DPS 6.17 1.67 0.67 1.33 2.67 1.73 0.00 -
NAPS 0.606 0.4315 0.4201 0.3958 0.3572 0.3417 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,411
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 94.91 48.21 61.74 35.91 30.78 35.26 0.00 -
EPS 6.48 0.86 0.83 1.38 1.44 1.59 0.00 -
DPS 1.26 0.34 0.14 0.27 0.55 0.32 0.00 -
NAPS 0.1238 0.0882 0.0858 0.0808 0.073 0.0624 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.77 0.26 0.30 0.41 0.29 0.31 0.00 -
P/RPS 0.17 0.11 0.10 0.23 0.19 0.16 0.00 -
P/EPS 2.43 6.17 7.40 6.07 4.13 3.57 0.00 -
EY 41.21 16.22 13.51 16.49 24.23 28.00 0.00 -
DY 8.02 6.41 2.22 3.25 9.20 5.59 0.00 -
P/NAPS 1.27 0.60 0.71 1.04 0.81 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 22/11/05 - -
Price 0.90 0.30 0.31 0.42 0.33 0.32 0.00 -
P/RPS 0.19 0.13 0.10 0.24 0.22 0.17 0.00 -
P/EPS 2.84 7.11 7.65 6.21 4.70 3.69 0.00 -
EY 35.26 14.06 13.08 16.10 21.29 27.13 0.00 -
DY 6.86 5.56 2.15 3.17 8.08 5.42 0.00 -
P/NAPS 1.49 0.70 0.74 1.06 0.92 0.94 0.00 -

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