[GCB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -66.28%
YoY- -87.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,363,052 2,302,526 1,753,304 1,322,265 1,354,209 1,320,482 1,115,061 13.32%
PBT 62,586 30,710 -6,753 25,886 158,762 143,800 105,812 -8.37%
Tax -9,220 -1,364 -3,004 -8,717 -33,060 -21,470 -29,644 -17.67%
NP 53,366 29,346 -9,757 17,169 125,702 122,329 76,168 -5.75%
-
NP to SH 53,118 29,058 -10,808 16,161 125,357 120,630 76,144 -5.82%
-
Tax Rate 14.73% 4.44% - 33.67% 20.82% 14.93% 28.02% -
Total Cost 2,309,685 2,273,180 1,763,061 1,305,096 1,228,506 1,198,153 1,038,893 14.22%
-
Net Worth 412,237 381,442 321,236 337,717 331,682 249,405 145,409 18.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 9,558 - - 9,544 57,153 42,415 14,812 -7.03%
Div Payout % 17.99% - - 59.06% 45.59% 35.16% 19.45% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 412,237 381,442 321,236 337,717 331,682 249,405 145,409 18.94%
NOSH 480,158 475,851 476,823 477,204 476,281 318,118 239,949 12.24%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.26% 1.27% -0.56% 1.30% 9.28% 9.26% 6.83% -
ROE 12.89% 7.62% -3.36% 4.79% 37.79% 48.37% 52.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 494.46 483.88 367.71 277.09 284.33 415.09 464.71 1.03%
EPS 11.12 6.11 -2.27 3.39 26.32 37.92 31.73 -16.02%
DPS 2.00 0.00 0.00 2.00 12.00 13.33 6.17 -17.10%
NAPS 0.8626 0.8016 0.6737 0.7077 0.6964 0.784 0.606 6.05%
Adjusted Per Share Value based on latest NOSH - 475,702
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 201.13 195.97 149.23 112.54 115.26 112.39 94.91 13.32%
EPS 4.52 2.47 -0.92 1.38 10.67 10.27 6.48 -5.82%
DPS 0.81 0.00 0.00 0.81 4.86 3.61 1.26 -7.09%
NAPS 0.3509 0.3247 0.2734 0.2874 0.2823 0.2123 0.1238 18.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.02 0.845 1.20 1.66 2.06 1.37 0.77 -
P/RPS 0.21 0.17 0.33 0.60 0.72 0.33 0.17 3.58%
P/EPS 9.18 13.84 -52.94 49.02 7.83 3.61 2.43 24.77%
EY 10.90 7.23 -1.89 2.04 12.78 27.68 41.21 -19.86%
DY 1.96 0.00 0.00 1.20 5.83 9.73 8.02 -20.91%
P/NAPS 1.18 1.05 1.78 2.35 2.96 1.75 1.27 -1.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 -
Price 1.16 0.85 1.04 1.51 1.94 1.67 0.90 -
P/RPS 0.23 0.18 0.28 0.54 0.68 0.40 0.19 3.23%
P/EPS 10.44 13.92 -45.88 44.59 7.37 4.40 2.84 24.20%
EY 9.58 7.18 -2.18 2.24 13.57 22.71 35.26 -19.50%
DY 1.72 0.00 0.00 1.32 6.19 7.98 6.86 -20.57%
P/NAPS 1.34 1.06 1.54 2.13 2.79 2.13 1.49 -1.75%

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