[GCB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -205.28%
YoY- -166.88%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,208,634 2,363,052 2,302,526 1,753,304 1,322,265 1,354,209 1,320,482 8.94%
PBT 93,586 62,586 30,710 -6,753 25,886 158,762 143,800 -6.90%
Tax -15,810 -9,220 -1,364 -3,004 -8,717 -33,060 -21,470 -4.96%
NP 77,776 53,366 29,346 -9,757 17,169 125,702 122,329 -7.26%
-
NP to SH 77,776 53,118 29,058 -10,808 16,161 125,357 120,630 -7.04%
-
Tax Rate 16.89% 14.73% 4.44% - 33.67% 20.82% 14.93% -
Total Cost 2,130,858 2,309,685 2,273,180 1,763,061 1,305,096 1,228,506 1,198,153 10.06%
-
Net Worth 468,455 412,237 381,442 321,236 337,717 331,682 249,405 11.06%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,930 9,558 - - 9,544 57,153 42,415 -15.04%
Div Payout % 20.48% 17.99% - - 59.06% 45.59% 35.16% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 468,455 412,237 381,442 321,236 337,717 331,682 249,405 11.06%
NOSH 480,158 480,158 475,851 476,823 477,204 476,281 318,118 7.09%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.52% 2.26% 1.27% -0.56% 1.30% 9.28% 9.26% -
ROE 16.60% 12.89% 7.62% -3.36% 4.79% 37.79% 48.37% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 462.14 494.46 483.88 367.71 277.09 284.33 415.09 1.80%
EPS 16.28 11.12 6.11 -2.27 3.39 26.32 37.92 -13.13%
DPS 3.33 2.00 0.00 0.00 2.00 12.00 13.33 -20.62%
NAPS 0.9802 0.8626 0.8016 0.6737 0.7077 0.6964 0.784 3.78%
Adjusted Per Share Value based on latest NOSH - 476,223
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 188.16 201.31 196.16 149.37 112.65 115.37 112.49 8.94%
EPS 6.63 4.53 2.48 -0.92 1.38 10.68 10.28 -7.04%
DPS 1.36 0.81 0.00 0.00 0.81 4.87 3.61 -15.00%
NAPS 0.3991 0.3512 0.325 0.2737 0.2877 0.2826 0.2125 11.06%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.64 1.02 0.845 1.20 1.66 2.06 1.37 -
P/RPS 0.35 0.21 0.17 0.33 0.60 0.72 0.33 0.98%
P/EPS 10.08 9.18 13.84 -52.94 49.02 7.83 3.61 18.64%
EY 9.92 10.90 7.23 -1.89 2.04 12.78 27.68 -15.70%
DY 2.03 1.96 0.00 0.00 1.20 5.83 9.73 -22.96%
P/NAPS 1.67 1.18 1.05 1.78 2.35 2.96 1.75 -0.77%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 -
Price 2.07 1.16 0.85 1.04 1.51 1.94 1.67 -
P/RPS 0.45 0.23 0.18 0.28 0.54 0.68 0.40 1.98%
P/EPS 12.72 10.44 13.92 -45.88 44.59 7.37 4.40 19.33%
EY 7.86 9.58 7.18 -2.18 2.24 13.57 22.71 -16.19%
DY 1.61 1.72 0.00 0.00 1.32 6.19 7.98 -23.39%
P/NAPS 2.11 1.34 1.06 1.54 2.13 2.79 2.13 -0.15%

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