[GCB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -44.33%
YoY- -47.16%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,365,564 1,766,000 1,918,480 1,457,132 1,417,360 1,160,000 1,075,808 14.02%
PBT 63,668 -3,260 25,756 90,880 170,732 135,164 108,800 -8.53%
Tax -7,660 -3,540 -4,000 -23,420 -44,996 -14,636 -29,456 -20.09%
NP 56,008 -6,800 21,756 67,460 125,736 120,528 79,344 -5.63%
-
NP to SH 54,772 -7,420 21,132 66,156 125,212 120,336 78,900 -5.89%
-
Tax Rate 12.03% - 15.53% 25.77% 26.35% 10.83% 27.07% -
Total Cost 2,309,556 1,772,800 1,896,724 1,389,672 1,291,624 1,039,472 996,464 15.02%
-
Net Worth 376,151 325,433 333,400 351,465 289,695 199,848 116,958 21.47%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 28,597 31,747 38,242 11,998 -
Div Payout % - - - 43.23% 25.35% 31.78% 15.21% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 376,151 325,433 333,400 351,465 289,695 199,848 116,958 21.47%
NOSH 480,158 475,641 475,945 476,628 317,474 318,686 239,963 12.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.37% -0.39% 1.13% 4.63% 8.87% 10.39% 7.38% -
ROE 14.56% -2.28% 6.34% 18.82% 43.22% 60.21% 67.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 495.81 371.29 403.09 305.72 446.45 363.99 448.32 1.69%
EPS 11.48 -1.56 4.44 13.88 39.44 37.76 32.88 -16.07%
DPS 0.00 0.00 0.00 6.00 10.00 12.00 5.00 -
NAPS 0.7884 0.6842 0.7005 0.7374 0.9125 0.6271 0.4874 8.33%
Adjusted Per Share Value based on latest NOSH - 476,628
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 201.34 150.31 163.29 124.02 120.64 98.73 91.56 14.02%
EPS 4.66 -0.63 1.80 5.63 10.66 10.24 6.72 -5.91%
DPS 0.00 0.00 0.00 2.43 2.70 3.25 1.02 -
NAPS 0.3202 0.277 0.2838 0.2991 0.2466 0.1701 0.0995 21.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.02 0.87 1.36 1.78 1.78 1.56 0.30 -
P/RPS 0.21 0.23 0.34 0.58 0.40 0.43 0.07 20.07%
P/EPS 8.89 -55.77 30.63 12.82 4.51 4.13 0.91 46.15%
EY 11.25 -1.79 3.26 7.80 22.16 24.21 109.60 -31.54%
DY 0.00 0.00 0.00 3.37 5.62 7.69 16.67 -
P/NAPS 1.29 1.27 1.94 2.41 1.95 2.49 0.62 12.97%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 27/05/10 -
Price 1.03 0.84 1.40 1.83 1.83 2.05 0.37 -
P/RPS 0.21 0.23 0.35 0.60 0.41 0.56 0.08 17.43%
P/EPS 8.97 -53.85 31.53 13.18 4.64 5.43 1.13 41.19%
EY 11.15 -1.86 3.17 7.58 21.55 18.42 88.86 -29.22%
DY 0.00 0.00 0.00 3.28 5.46 5.85 13.51 -
P/NAPS 1.31 1.23 2.00 2.48 2.01 3.27 0.76 9.48%

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