[GCB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.54%
YoY- 4.05%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,766,000 1,918,480 1,457,132 1,417,360 1,160,000 1,075,808 566,560 20.85%
PBT -3,260 25,756 90,880 170,732 135,164 108,800 2,544 -
Tax -3,540 -4,000 -23,420 -44,996 -14,636 -29,456 -1,540 14.87%
NP -6,800 21,756 67,460 125,736 120,528 79,344 1,004 -
-
NP to SH -7,420 21,132 66,156 125,212 120,336 78,900 604 -
-
Tax Rate - 15.53% 25.77% 26.35% 10.83% 27.07% 60.53% -
Total Cost 1,772,800 1,896,724 1,389,672 1,291,624 1,039,472 996,464 565,556 20.96%
-
Net Worth 325,433 333,400 351,465 289,695 199,848 116,958 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 325,433 333,400 351,465 289,695 199,848 116,958 0 -
NOSH 475,641 475,945 476,628 317,474 318,686 239,963 243,200 11.82%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.39% 1.13% 4.63% 8.87% 10.39% 7.38% 0.18% -
ROE -2.28% 6.34% 18.82% 43.22% 60.21% 67.46% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 371.29 403.09 305.72 446.45 363.99 448.32 232.96 8.07%
EPS -1.56 4.44 13.88 39.44 37.76 32.88 0.24 -
DPS 0.00 0.00 6.00 10.00 12.00 5.00 2.00 -
NAPS 0.6842 0.7005 0.7374 0.9125 0.6271 0.4874 0.00 -
Adjusted Per Share Value based on latest NOSH - 317,474
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 150.31 163.29 124.02 120.64 98.73 91.56 48.22 20.85%
EPS -0.63 1.80 5.63 10.66 10.24 6.72 0.05 -
DPS 0.00 0.00 2.43 2.70 3.25 1.02 0.41 -
NAPS 0.277 0.2838 0.2991 0.2466 0.1701 0.0995 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.87 1.36 1.78 1.78 1.56 0.30 0.30 -
P/RPS 0.23 0.34 0.58 0.40 0.43 0.07 0.13 9.97%
P/EPS -55.77 30.63 12.82 4.51 4.13 0.91 120.79 -
EY -1.79 3.26 7.80 22.16 24.21 109.60 0.83 -
DY 0.00 0.00 3.37 5.62 7.69 16.67 6.67 -
P/NAPS 1.27 1.94 2.41 1.95 2.49 0.62 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 27/05/10 28/05/09 -
Price 0.84 1.40 1.83 1.83 2.05 0.37 0.30 -
P/RPS 0.23 0.35 0.60 0.41 0.56 0.08 0.13 9.97%
P/EPS -53.85 31.53 13.18 4.64 5.43 1.13 120.79 -
EY -1.86 3.17 7.58 21.55 18.42 88.86 0.83 -
DY 0.00 0.00 3.28 5.46 5.85 13.51 6.67 -
P/NAPS 1.23 2.00 2.48 2.01 3.27 0.76 0.00 -

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
Post a Comment