[GCB] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -62.45%
YoY- -614.14%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,150,306 2,315,866 2,380,669 1,818,871 1,362,713 1,441,476 1,381,816 7.64%
PBT 112,020 52,208 36,372 -18,481 7,871 153,236 150,079 -4.75%
Tax -22,862 -9,447 -13,996 1,189 -3,544 -33,510 -22,584 0.20%
NP 89,158 42,761 22,376 -17,292 4,327 119,726 127,495 -5.78%
-
NP to SH 89,158 42,575 22,757 -17,558 3,415 118,841 125,895 -5.58%
-
Tax Rate 20.41% 18.09% 38.48% - 45.03% 21.87% 15.05% -
Total Cost 2,061,148 2,273,105 2,358,293 1,836,163 1,358,386 1,321,750 1,254,321 8.62%
-
Net Worth 476,579 424,391 376,154 320,793 329,527 347,282 265,429 10.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,947 7,168 - - 14,321 59,539 44,519 -19.67%
Div Payout % 13.40% 16.84% - - 419.36% 50.10% 35.36% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 476,579 424,391 376,154 320,793 329,527 347,282 265,429 10.23%
NOSH 480,158 480,158 475,903 476,875 477,368 476,316 317,993 7.10%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.15% 1.85% 0.94% -0.95% 0.32% 8.31% 9.23% -
ROE 18.71% 10.03% 6.05% -5.47% 1.04% 34.22% 47.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 449.93 484.57 500.24 381.41 285.46 302.63 434.54 0.58%
EPS 18.66 8.91 4.78 -3.69 0.72 24.95 26.41 -5.61%
DPS 2.50 1.50 0.00 0.00 3.00 12.50 14.00 -24.93%
NAPS 0.9972 0.888 0.7904 0.6727 0.6903 0.7291 0.8347 3.00%
Adjusted Per Share Value based on latest NOSH - 476,923
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 183.02 197.11 202.62 154.81 115.98 122.69 117.61 7.64%
EPS 7.59 3.62 1.94 -1.49 0.29 10.11 10.72 -5.58%
DPS 1.02 0.61 0.00 0.00 1.22 5.07 3.79 -19.63%
NAPS 0.4056 0.3612 0.3202 0.273 0.2805 0.2956 0.2259 10.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.13 1.08 1.35 1.02 1.37 1.64 1.37 -
P/RPS 0.47 0.22 0.27 0.27 0.48 0.54 0.32 6.61%
P/EPS 11.42 12.12 28.23 -27.70 191.51 6.57 3.46 21.99%
EY 8.76 8.25 3.54 -3.61 0.52 15.21 28.90 -18.02%
DY 1.17 1.39 0.00 0.00 2.19 7.62 10.22 -30.29%
P/NAPS 2.14 1.22 1.71 1.52 1.98 2.25 1.64 4.53%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 -
Price 1.99 1.07 1.17 0.95 1.50 1.72 1.65 -
P/RPS 0.44 0.22 0.23 0.25 0.53 0.57 0.38 2.47%
P/EPS 10.67 12.01 24.47 -25.80 209.68 6.89 4.17 16.93%
EY 9.37 8.33 4.09 -3.88 0.48 14.51 23.99 -14.49%
DY 1.26 1.40 0.00 0.00 2.00 7.27 8.48 -27.20%
P/NAPS 2.00 1.20 1.48 1.41 2.17 2.36 1.98 0.16%

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