[GCB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock

[GCB] GUAN CHONG BHD

Announcement Date

22-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -0.65%

YoY- -40.46%

Quarter Report

GCB-Q3 2021_Interim_Report.pdf

Latest QR

Upcoming QR

GCB's Result

GCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	4,731,446	4,384,708	3,779,268	3,548,994	2,860,990	2,146,738	2,208,634	13.53%
YoY %	7.91%	16.02%	6.49%	24.05%	33.27%	-2.80%	-	-
Horiz. %	214.22%	198.53%	171.11%	160.69%	129.54%	97.20%	100.00%	-
PBT	142,882	209,916	168,710	284,605	274,936	205,616	93,586	7.30%
YoY %	-31.93%	24.42%	-40.72%	3.52%	33.71%	119.71%	-	-
Horiz. %	152.67%	224.30%	180.27%	304.11%	293.78%	219.71%	100.00%	-
Tax	-28,540	-38,402	-29,057	-50,045	-42,044	-37,305	-15,810	10.34%
YoY %	25.68%	-32.16%	41.94%	-19.03%	-12.70%	-135.96%	-	-
Horiz. %	180.52%	242.90%	183.79%	316.54%	265.93%	235.96%	100.00%	-
NP	114,342	171,513	139,653	234,560	232,892	168,310	77,776	6.63%
YoY %	-33.33%	22.81%	-40.46%	0.72%	38.37%	116.40%	-	-
Horiz. %	147.01%	220.52%	179.56%	301.58%	299.44%	216.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	114,342	171,513	139,653	234,560	232,892	168,310	77,776	6.63%
YoY %	-33.33%	22.81%	-40.46%	0.72%	38.37%	116.40%	-	-
Horiz. %	147.01%	220.52%	179.56%	301.58%	299.44%	216.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.97%	18.29%	17.22%	17.58%	15.29%	18.14%	16.89%	-
YoY %	9.19%	6.21%	-2.05%	14.98%	-15.71%	7.40%	-	-
Horiz. %	118.24%	108.29%	101.95%	104.09%	90.53%	107.40%	100.00%	-
Total Cost	4,617,104	4,213,194	3,639,614	3,314,434	2,628,098	1,978,428	2,130,858	13.74%
YoY %	9.59%	15.76%	9.81%	26.12%	32.84%	-7.15%	-	-
Horiz. %	216.68%	197.72%	170.81%	155.54%	123.34%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,763,782	1,532,759	1,299,952	1,161,709	823,879	602,106	468,455	24.71%
YoY %	15.07%	17.91%	11.90%	41.00%	36.83%	28.53%	-	-
Horiz. %	376.51%	327.19%	277.50%	247.99%	175.87%	128.53%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	31,331	49,652	27,650	33,802	25,482	12,742	15,930	11.92%
YoY %	-36.90%	79.57%	-18.20%	32.65%	99.98%	-20.01%	-	-
Horiz. %	196.68%	311.69%	173.57%	212.19%	159.96%	79.99%	100.00%	-
Div Payout %	27.40%	28.95%	19.80%	14.41%	10.94%	7.57%	20.48%	-
YoY %	-5.35%	46.21%	37.40%	31.72%	44.52%	-63.04%	-	-
Horiz. %	133.79%	141.36%	96.68%	70.36%	53.42%	36.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	1,763,782	1,532,759	1,299,952	1,161,709	823,879	602,106	468,455	24.71%
YoY %	15.07%	17.91%	11.90%	41.00%	36.83%	28.53%	-	-
Horiz. %	376.51%	327.19%	277.50%	247.99%	175.87%	128.53%	100.00%	-
NOSH	1,174,914	1,123,098	1,051,491	1,032,116	480,158	480,158	480,158	16.07%
YoY %	4.61%	6.81%	1.88%	114.95%	0.00%	0.00%	-	-
Horiz. %	244.69%	233.90%	218.99%	214.95%	100.00%	100.00%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	2.42%	3.91%	3.70%	6.61%	8.14%	7.84%	3.52%	-
YoY %	-38.11%	5.68%	-44.02%	-18.80%	3.83%	122.73%	-	-
Horiz. %	68.75%	111.08%	105.11%	187.78%	231.25%	222.73%	100.00%	-
ROE	6.48%	11.19%	10.74%	20.19%	28.27%	27.95%	16.60%	-
YoY %	-42.09%	4.19%	-46.81%	-28.58%	1.14%	68.37%	-	-
Horiz. %	39.04%	67.41%	64.70%	121.63%	170.30%	168.37%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	402.71	412.11	364.48	349.98	598.78	449.24	462.14	-2.26%
YoY %	-2.28%	13.07%	4.14%	-41.55%	33.29%	-2.79%	-	-
Horiz. %	87.14%	89.17%	78.87%	75.73%	129.57%	97.21%	100.00%	-
EPS	9.73	16.12	13.47	23.13	48.75	35.23	16.28	-8.21%
YoY %	-39.64%	19.67%	-41.76%	-52.55%	38.38%	116.40%	-	-
Horiz. %	59.77%	99.02%	82.74%	142.08%	299.45%	216.40%	100.00%	-
DPS	2.67	4.67	2.67	3.33	5.33	2.67	3.33	-3.61%
YoY %	-42.83%	74.91%	-19.82%	-37.52%	99.63%	-19.82%	-	-
Horiz. %	80.18%	140.24%	80.18%	100.00%	160.06%	80.18%	100.00%	-
NAPS	1.5012	1.4406	1.2537	1.1456	1.7243	1.26	0.9802	7.35%
YoY %	4.21%	14.91%	9.44%	-33.56%	36.85%	28.55%	-	-
Horiz. %	153.15%	146.97%	127.90%	116.87%	175.91%	128.55%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,051,491
RPS	402.71	373.19	321.66	302.06	243.51	182.71	187.98	13.53%
YoY %	7.91%	16.02%	6.49%	24.04%	33.28%	-2.80%	-	-
Horiz. %	214.23%	198.53%	171.11%	160.69%	129.54%	97.20%	100.00%	-
EPS	9.73	14.60	11.89	19.96	19.82	14.33	6.62	6.62%
YoY %	-33.36%	22.79%	-40.43%	0.71%	38.31%	116.47%	-	-
Horiz. %	146.98%	220.54%	179.61%	301.51%	299.40%	216.47%	100.00%	-
DPS	2.67	4.23	2.35	2.88	2.17	1.08	1.36	11.89%
YoY %	-36.88%	80.00%	-18.40%	32.72%	100.93%	-20.59%	-	-
Horiz. %	196.32%	311.03%	172.79%	211.76%	159.56%	79.41%	100.00%	-
NAPS	1.5012	1.3046	1.1064	0.9888	0.7012	0.5125	0.3987	24.71%
YoY %	15.07%	17.91%	11.89%	41.02%	36.82%	28.54%	-	-
Horiz. %	376.52%	327.21%	277.50%	248.01%	175.87%	128.54%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	2.17	2.19	2.96	3.30	3.98	2.42	1.64	-
P/RPS	0.54	0.53	0.81	0.94	0.66	0.54	0.35	7.49%
YoY %	1.89%	-34.57%	-13.83%	42.42%	22.22%	54.29%	-	-
Horiz. %	154.29%	151.43%	231.43%	268.57%	188.57%	154.29%	100.00%	-
P/EPS	22.30	13.59	21.98	14.27	8.17	6.87	10.08	14.14%
YoY %	64.09%	-38.17%	54.03%	74.66%	18.92%	-31.85%	-	-
Horiz. %	221.23%	134.82%	218.06%	141.57%	81.05%	68.15%	100.00%	-
EY	4.48	7.36	4.55	7.01	12.25	14.55	9.92	-12.40%
YoY %	-39.13%	61.76%	-35.09%	-42.78%	-15.81%	46.67%	-	-
Horiz. %	45.16%	74.19%	45.87%	70.67%	123.49%	146.67%	100.00%	-
DY	1.23	2.13	0.90	1.01	1.34	1.10	2.03	-8.00%
YoY %	-42.25%	136.67%	-10.89%	-24.63%	21.82%	-45.81%	-	-
Horiz. %	60.59%	104.93%	44.33%	49.75%	66.01%	54.19%	100.00%	-
P/NAPS	1.45	1.52	2.36	2.88	2.31	1.92	1.67	-2.32%
YoY %	-4.61%	-35.59%	-18.06%	24.68%	20.31%	14.97%	-	-
Horiz. %	86.83%	91.02%	141.32%	172.46%	138.32%	114.97%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/23	22/11/22	22/11/21	23/11/20	18/11/19	12/11/18	13/11/17	-
Price	2.02	2.15	2.76	3.11	2.51	2.80	2.07	-
P/RPS	0.50	0.52	0.76	0.89	0.42	0.62	0.45	1.77%
YoY %	-3.85%	-31.58%	-14.61%	111.90%	-32.26%	37.78%	-	-
Horiz. %	111.11%	115.56%	168.89%	197.78%	93.33%	137.78%	100.00%	-
P/EPS	20.76	13.34	20.49	13.45	5.15	7.95	12.72	8.50%
YoY %	55.62%	-34.90%	52.34%	161.17%	-35.22%	-37.50%	-	-
Horiz. %	163.21%	104.87%	161.08%	105.74%	40.49%	62.50%	100.00%	-
EY	4.82	7.50	4.88	7.44	19.42	12.58	7.86	-7.82%
YoY %	-35.73%	53.69%	-34.41%	-61.69%	54.37%	60.05%	-	-
Horiz. %	61.32%	95.42%	62.09%	94.66%	247.07%	160.05%	100.00%	-
DY	1.32	2.17	0.97	1.07	2.12	0.95	1.61	-3.25%
YoY %	-39.17%	123.71%	-9.35%	-49.53%	123.16%	-40.99%	-	-
Horiz. %	81.99%	134.78%	60.25%	66.46%	131.68%	59.01%	100.00%	-
P/NAPS	1.35	1.49	2.20	2.71	1.46	2.22	2.11	-7.16%
YoY %	-9.40%	-32.27%	-18.82%	85.62%	-34.23%	5.21%	-	-
Horiz. %	63.98%	70.62%	104.27%	128.44%	69.19%	105.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos