[GCB] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 12.31%
YoY- 35.11%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,962,108 3,840,484 3,637,528 2,592,296 2,078,756 2,525,256 2,365,564 8.97%
PBT 258,552 163,784 333,640 255,372 186,704 27,068 63,668 26.29%
Tax -45,476 -28,200 -44,980 -42,812 -29,376 -4,056 -7,660 34.54%
NP 213,076 135,584 288,660 212,560 157,328 23,012 56,008 24.93%
-
NP to SH 213,076 135,584 288,660 212,560 157,328 23,012 54,772 25.39%
-
Tax Rate 17.59% 17.22% 13.48% 16.76% 15.73% 14.98% 12.03% -
Total Cost 3,749,032 3,704,900 3,348,868 2,379,736 1,921,428 2,502,244 2,309,556 8.40%
-
Net Worth 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 376,151 24.51%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 63,303 41,374 40,337 28,668 - - - -
Div Payout % 29.71% 30.52% 13.97% 13.49% - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 376,151 24.51%
NOSH 1,057,132 1,035,161 1,009,078 480,158 480,158 480,158 480,158 14.05%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 5.38% 3.53% 7.94% 8.20% 7.57% 0.91% 2.37% -
ROE 15.19% 11.09% 27.52% 30.10% 30.93% 5.39% 14.56% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 375.53 371.29 360.71 542.54 434.98 528.59 495.81 -4.52%
EPS 20.20 13.12 28.64 44.48 32.92 4.80 11.48 9.87%
DPS 6.00 4.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 1.3295 1.1818 1.0401 1.478 1.0643 0.8935 0.7884 9.09%
Adjusted Per Share Value based on latest NOSH - 480,158
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 337.23 326.87 309.60 220.64 176.93 214.93 201.34 8.97%
EPS 18.14 11.54 24.57 18.09 13.39 1.96 4.66 25.40%
DPS 5.39 3.52 3.43 2.44 0.00 0.00 0.00 -
NAPS 1.1939 1.0404 0.8927 0.6011 0.4329 0.3633 0.3202 24.51%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 2.65 3.14 2.00 3.55 1.38 0.93 1.02 -
P/RPS 0.71 0.85 0.55 0.65 0.32 0.18 0.21 22.49%
P/EPS 13.12 23.95 6.99 7.98 4.19 19.31 8.89 6.69%
EY 7.62 4.17 14.31 12.53 23.86 5.18 11.25 -6.28%
DY 2.26 1.27 2.00 1.69 0.00 0.00 0.00 -
P/NAPS 1.99 2.66 1.92 2.40 1.30 1.04 1.29 7.48%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 30/05/16 -
Price 2.23 2.80 3.00 4.04 1.77 1.01 1.03 -
P/RPS 0.59 0.75 0.83 0.74 0.41 0.19 0.21 18.77%
P/EPS 11.04 21.36 10.48 9.08 5.38 20.97 8.97 3.51%
EY 9.06 4.68 9.54 11.01 18.60 4.77 11.15 -3.39%
DY 2.69 1.43 1.33 1.49 0.00 0.00 0.00 -
P/NAPS 1.68 2.37 2.88 2.73 1.66 1.13 1.31 4.23%

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