[GCB] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.94%
YoY- 1550.86%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 663,412 667,183 624,641 539,733 262,531 333,990 206,349 21.46%
PBT 32,153 82,760 74,027 52,357 3,885 6,483 9,499 22.51%
Tax -7,428 -16,071 -8,518 -13,019 -1,143 -816 -849 43.49%
NP 24,725 66,689 65,509 39,338 2,742 5,667 8,650 19.11%
-
NP to SH 23,966 66,605 64,534 39,241 2,377 5,606 8,503 18.83%
-
Tax Rate 23.10% 19.42% 11.51% 24.87% 29.42% 12.59% 8.94% -
Total Cost 638,687 600,494 559,132 500,395 259,789 328,323 197,699 21.56%
-
Net Worth 354,534 319,564 23,417,439 134,595 0 99,973 96,919 24.10%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 14,293 22,222 19,092 7,512 1,203 - 2,401 34.58%
Div Payout % 59.64% 33.37% 29.59% 19.14% 50.62% - 28.25% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 354,534 319,564 23,417,439 134,595 0 99,973 96,919 24.10%
NOSH 476,461 317,469 318,214 240,006 240,642 239,572 240,197 12.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.73% 10.00% 10.49% 7.29% 1.04% 1.70% 4.19% -
ROE 6.76% 20.84% 0.28% 29.15% 0.00% 5.61% 8.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 139.24 210.16 196.30 224.88 109.10 139.41 85.91 8.37%
EPS 5.03 20.98 20.28 16.35 0.99 2.34 3.54 6.02%
DPS 3.00 7.00 6.00 3.13 0.50 0.00 1.00 20.07%
NAPS 0.7441 1.0066 73.59 0.5608 0.00 0.4173 0.4035 10.72%
Adjusted Per Share Value based on latest NOSH - 240,049
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.46 56.79 53.16 45.94 22.34 28.43 17.56 21.46%
EPS 2.04 5.67 5.49 3.34 0.20 0.48 0.72 18.93%
DPS 1.22 1.89 1.63 0.64 0.10 0.00 0.20 35.13%
NAPS 0.3018 0.272 19.9312 0.1146 0.00 0.0851 0.0825 24.10%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.69 1.93 1.80 0.42 0.29 0.34 0.39 -
P/RPS 1.21 0.92 0.92 0.19 0.27 0.24 0.45 17.90%
P/EPS 33.60 9.20 8.88 2.57 29.36 14.53 11.02 20.39%
EY 2.98 10.87 11.27 38.93 3.41 6.88 9.08 -16.93%
DY 1.78 3.63 3.33 7.45 1.72 0.00 2.56 -5.87%
P/NAPS 2.27 1.92 0.02 0.75 0.00 0.81 0.97 15.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 -
Price 1.64 2.02 1.73 0.68 0.27 0.34 0.43 -
P/RPS 1.18 0.96 0.88 0.30 0.25 0.24 0.50 15.37%
P/EPS 32.60 9.63 8.53 4.16 27.33 14.53 12.15 17.86%
EY 3.07 10.39 11.72 24.04 3.66 6.88 8.23 -15.14%
DY 1.83 3.47 3.47 4.60 1.85 0.00 2.33 -3.94%
P/NAPS 2.20 2.01 0.02 1.21 0.00 0.81 1.07 12.75%

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