[GCB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1474.17%
YoY- -57.6%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 667,183 624,641 539,733 262,531 333,990 206,349 179,766 24.40%
PBT 82,760 74,027 52,357 3,885 6,483 9,499 9,647 43.03%
Tax -16,071 -8,518 -13,019 -1,143 -816 -849 -1,095 56.40%
NP 66,689 65,509 39,338 2,742 5,667 8,650 8,552 40.77%
-
NP to SH 66,605 64,534 39,241 2,377 5,606 8,503 8,411 41.13%
-
Tax Rate 19.42% 11.51% 24.87% 29.42% 12.59% 8.94% 11.35% -
Total Cost 600,494 559,132 500,395 259,789 328,323 197,699 171,214 23.23%
-
Net Worth 319,564 23,417,439 134,595 0 99,973 96,919 88,724 23.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,222 19,092 7,512 1,203 - 2,401 2,403 44.82%
Div Payout % 33.37% 29.59% 19.14% 50.62% - 28.25% 28.57% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 319,564 23,417,439 134,595 0 99,973 96,919 88,724 23.78%
NOSH 317,469 318,214 240,006 240,642 239,572 240,197 240,314 4.74%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.00% 10.49% 7.29% 1.04% 1.70% 4.19% 4.76% -
ROE 20.84% 0.28% 29.15% 0.00% 5.61% 8.77% 9.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 210.16 196.30 224.88 109.10 139.41 85.91 74.80 18.76%
EPS 20.98 20.28 16.35 0.99 2.34 3.54 3.50 34.74%
DPS 7.00 6.00 3.13 0.50 0.00 1.00 1.00 38.26%
NAPS 1.0066 73.59 0.5608 0.00 0.4173 0.4035 0.3692 18.17%
Adjusted Per Share Value based on latest NOSH - 239,880
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.79 53.16 45.94 22.34 28.43 17.56 15.30 24.40%
EPS 5.67 5.49 3.34 0.20 0.48 0.72 0.72 41.00%
DPS 1.89 1.63 0.64 0.10 0.00 0.20 0.20 45.35%
NAPS 0.272 19.9312 0.1146 0.00 0.0851 0.0825 0.0755 23.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.93 1.80 0.42 0.29 0.34 0.39 0.31 -
P/RPS 0.92 0.92 0.19 0.27 0.24 0.45 0.41 14.40%
P/EPS 9.20 8.88 2.57 29.36 14.53 11.02 8.86 0.62%
EY 10.87 11.27 38.93 3.41 6.88 9.08 11.29 -0.62%
DY 3.63 3.33 7.45 1.72 0.00 2.56 3.23 1.96%
P/NAPS 1.92 0.02 0.75 0.00 0.81 0.97 0.84 14.75%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 29/08/06 -
Price 2.02 1.73 0.68 0.27 0.34 0.43 0.28 -
P/RPS 0.96 0.88 0.30 0.25 0.24 0.50 0.37 17.20%
P/EPS 9.63 8.53 4.16 27.33 14.53 12.15 8.00 3.13%
EY 10.39 11.72 24.04 3.66 6.88 8.23 12.50 -3.03%
DY 3.47 3.47 4.60 1.85 0.00 2.33 3.57 -0.47%
P/NAPS 2.01 0.02 1.21 0.00 0.81 1.07 0.76 17.57%

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