[GCB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 111.63%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 624,641 539,733 262,531 333,990 206,349 179,766 205,548 20.34%
PBT 74,027 52,357 3,885 6,483 9,499 9,647 10,523 38.40%
Tax -8,518 -13,019 -1,143 -816 -849 -1,095 -1,155 39.49%
NP 65,509 39,338 2,742 5,667 8,650 8,552 9,368 38.26%
-
NP to SH 64,534 39,241 2,377 5,606 8,503 8,411 9,368 37.91%
-
Tax Rate 11.51% 24.87% 29.42% 12.59% 8.94% 11.35% 10.98% -
Total Cost 559,132 500,395 259,789 328,323 197,699 171,214 196,180 19.06%
-
Net Worth 23,417,439 134,595 0 99,973 96,919 88,724 67,736 164.80%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 19,092 7,512 1,203 - 2,401 2,403 - -
Div Payout % 29.59% 19.14% 50.62% - 28.25% 28.57% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 23,417,439 134,595 0 99,973 96,919 88,724 67,736 164.80%
NOSH 318,214 240,006 240,642 239,572 240,197 240,314 201,896 7.87%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 10.49% 7.29% 1.04% 1.70% 4.19% 4.76% 4.56% -
ROE 0.28% 29.15% 0.00% 5.61% 8.77% 9.48% 13.83% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 196.30 224.88 109.10 139.41 85.91 74.80 101.81 11.55%
EPS 20.28 16.35 0.99 2.34 3.54 3.50 4.64 27.85%
DPS 6.00 3.13 0.50 0.00 1.00 1.00 0.00 -
NAPS 73.59 0.5608 0.00 0.4173 0.4035 0.3692 0.3355 145.47%
Adjusted Per Share Value based on latest NOSH - 240,406
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 53.16 45.94 22.34 28.43 17.56 15.30 17.49 20.34%
EPS 5.49 3.34 0.20 0.48 0.72 0.72 0.80 37.83%
DPS 1.63 0.64 0.10 0.00 0.20 0.20 0.00 -
NAPS 19.9312 0.1146 0.00 0.0851 0.0825 0.0755 0.0577 164.76%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.80 0.42 0.29 0.34 0.39 0.31 0.32 -
P/RPS 0.92 0.19 0.27 0.24 0.45 0.41 0.31 19.86%
P/EPS 8.88 2.57 29.36 14.53 11.02 8.86 6.90 4.29%
EY 11.27 38.93 3.41 6.88 9.08 11.29 14.50 -4.11%
DY 3.33 7.45 1.72 0.00 2.56 3.23 0.00 -
P/NAPS 0.02 0.75 0.00 0.81 0.97 0.84 0.95 -47.43%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 30/08/05 -
Price 1.73 0.68 0.27 0.34 0.43 0.28 0.31 -
P/RPS 0.88 0.30 0.25 0.24 0.50 0.37 0.30 19.63%
P/EPS 8.53 4.16 27.33 14.53 12.15 8.00 6.68 4.15%
EY 11.72 24.04 3.66 6.88 8.23 12.50 14.97 -3.99%
DY 3.47 4.60 1.85 0.00 2.33 3.57 0.00 -
P/NAPS 0.02 1.21 0.00 0.81 1.07 0.76 0.92 -47.15%

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