[GCB] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 14.63%
YoY- 109.41%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,684,972 2,942,145 2,261,346 2,150,306 2,315,866 2,380,669 1,818,871 12.47%
PBT 269,220 268,006 209,463 112,020 52,208 36,372 -18,481 -
Tax -46,028 -48,609 -20,209 -22,862 -9,447 -13,996 1,189 -
NP 223,192 219,397 189,254 89,158 42,761 22,376 -17,292 -
-
NP to SH 223,192 219,397 189,254 89,158 42,575 22,757 -17,558 -
-
Tax Rate 17.10% 18.14% 9.65% 20.41% 18.09% 38.48% - -
Total Cost 3,461,780 2,722,748 2,072,092 2,061,148 2,273,105 2,358,293 1,836,163 11.13%
-
Net Worth 1,189,658 521,852 666,856 476,579 424,391 376,154 320,793 24.38%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 35,713 27,661 19,114 11,947 7,168 - - -
Div Payout % 16.00% 12.61% 10.10% 13.40% 16.84% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,189,658 521,852 666,856 476,579 424,391 376,154 320,793 24.38%
NOSH 1,034,307 1,008,337 480,158 480,158 480,158 475,903 476,875 13.76%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.06% 7.46% 8.37% 4.15% 1.85% 0.94% -0.95% -
ROE 18.76% 42.04% 28.38% 18.71% 10.03% 6.05% -5.47% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 361.14 531.82 473.22 449.93 484.57 500.24 381.41 -0.90%
EPS 21.87 39.66 39.60 18.66 8.91 4.78 -3.69 -
DPS 3.50 5.00 4.00 2.50 1.50 0.00 0.00 -
NAPS 1.1659 0.9433 1.3955 0.9972 0.888 0.7904 0.6727 9.58%
Adjusted Per Share Value based on latest NOSH - 480,158
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 313.64 250.41 192.47 183.02 197.11 202.62 154.81 12.47%
EPS 19.00 18.67 16.11 7.59 3.62 1.94 -1.49 -
DPS 3.04 2.35 1.63 1.02 0.61 0.00 0.00 -
NAPS 1.0125 0.4442 0.5676 0.4056 0.3612 0.3202 0.273 24.39%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.67 3.08 2.75 2.13 1.08 1.35 1.02 -
P/RPS 0.74 0.58 0.58 0.47 0.22 0.27 0.27 18.28%
P/EPS 12.21 7.77 6.94 11.42 12.12 28.23 -27.70 -
EY 8.19 12.88 14.40 8.76 8.25 3.54 -3.61 -
DY 1.31 1.62 1.45 1.17 1.39 0.00 0.00 -
P/NAPS 2.29 3.27 1.97 2.14 1.22 1.71 1.52 7.06%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 24/02/20 18/02/19 12/02/18 22/02/17 29/02/16 27/02/15 -
Price 2.66 2.99 3.50 1.99 1.07 1.17 0.95 -
P/RPS 0.74 0.56 0.74 0.44 0.22 0.23 0.25 19.80%
P/EPS 12.16 7.54 8.84 10.67 12.01 24.47 -25.80 -
EY 8.22 13.26 11.32 9.37 8.33 4.09 -3.88 -
DY 1.32 1.67 1.14 1.26 1.40 0.00 0.00 -
P/NAPS 2.28 3.17 2.51 2.00 1.20 1.48 1.41 8.33%

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