[GCB] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 18.97%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,918,480 1,457,132 1,417,360 1,160,000 1,075,808 566,560 614,288 20.89%
PBT 25,756 90,880 170,732 135,164 108,800 2,544 12,684 12.52%
Tax -4,000 -23,420 -44,996 -14,636 -29,456 -1,540 -1,984 12.39%
NP 21,756 67,460 125,736 120,528 79,344 1,004 10,700 12.54%
-
NP to SH 21,132 66,156 125,212 120,336 78,900 604 10,596 12.18%
-
Tax Rate 15.53% 25.77% 26.35% 10.83% 27.07% 60.53% 15.64% -
Total Cost 1,896,724 1,389,672 1,291,624 1,039,472 996,464 565,556 603,588 21.01%
-
Net Worth 333,400 351,465 289,695 199,848 116,958 0 97,964 22.63%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 28,597 31,747 38,242 11,998 4,864 - -
Div Payout % - 43.23% 25.35% 31.78% 15.21% 805.30% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 333,400 351,465 289,695 199,848 116,958 0 97,964 22.63%
NOSH 475,945 476,628 317,474 318,686 239,963 243,200 240,818 12.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.13% 4.63% 8.87% 10.39% 7.38% 0.18% 1.74% -
ROE 6.34% 18.82% 43.22% 60.21% 67.46% 0.00% 10.82% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 403.09 305.72 446.45 363.99 448.32 232.96 255.08 7.92%
EPS 4.44 13.88 39.44 37.76 32.88 0.24 4.40 0.15%
DPS 0.00 6.00 10.00 12.00 5.00 2.00 0.00 -
NAPS 0.7005 0.7374 0.9125 0.6271 0.4874 0.00 0.4068 9.47%
Adjusted Per Share Value based on latest NOSH - 318,686
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 163.29 124.02 120.64 98.73 91.56 48.22 52.28 20.89%
EPS 1.80 5.63 10.66 10.24 6.72 0.05 0.90 12.24%
DPS 0.00 2.43 2.70 3.25 1.02 0.41 0.00 -
NAPS 0.2838 0.2991 0.2466 0.1701 0.0995 0.00 0.0834 22.63%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.36 1.78 1.78 1.56 0.30 0.30 0.30 -
P/RPS 0.34 0.58 0.40 0.43 0.07 0.13 0.12 18.94%
P/EPS 30.63 12.82 4.51 4.13 0.91 120.79 6.82 28.43%
EY 3.26 7.80 22.16 24.21 109.60 0.83 14.67 -22.16%
DY 0.00 3.37 5.62 7.69 16.67 6.67 0.00 -
P/NAPS 1.94 2.41 1.95 2.49 0.62 0.00 0.74 17.41%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 31/05/13 23/05/12 16/05/11 27/05/10 28/05/09 28/05/08 -
Price 1.40 1.83 1.83 2.05 0.37 0.30 0.27 -
P/RPS 0.35 0.60 0.41 0.56 0.08 0.13 0.11 21.26%
P/EPS 31.53 13.18 4.64 5.43 1.13 120.79 6.14 31.33%
EY 3.17 7.58 21.55 18.42 88.86 0.83 16.30 -23.87%
DY 0.00 3.28 5.46 5.85 13.51 6.67 0.00 -
P/NAPS 2.00 2.48 2.01 3.27 0.76 0.00 0.66 20.28%

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