[GCB] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 77.86%
YoY- 22450.93%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,401,135 1,011,273 1,113,616 1,174,777 1,018,064 903,427 663,412 13.26%
PBT 135,887 100,310 33,840 29,686 -972 7,965 32,153 27.13%
Tax -21,750 -17,948 -5,204 -4,999 1,535 -2,266 -7,428 19.59%
NP 114,137 82,362 28,636 24,687 563 5,699 24,725 29.02%
-
NP to SH 114,137 82,362 28,636 24,355 108 5,133 23,966 29.69%
-
Tax Rate 16.01% 17.89% 15.38% 16.84% - 28.45% 23.10% -
Total Cost 1,286,998 928,911 1,084,980 1,150,090 1,017,501 897,728 638,687 12.38%
-
Net Worth 771,702 563,842 442,956 391,577 378,054 330,555 354,534 13.83%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 14,334 9,556 - - - - 14,293 0.04%
Div Payout % 12.56% 11.60% - - - - 59.64% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 771,702 563,842 442,956 391,577 378,054 330,555 354,534 13.83%
NOSH 480,158 480,158 480,158 480,158 540,000 475,277 476,461 0.12%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.15% 8.14% 2.57% 2.10% 0.06% 0.63% 3.73% -
ROE 14.79% 14.61% 6.46% 6.22% 0.03% 1.55% 6.76% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 293.24 211.64 233.10 245.71 188.53 190.08 139.24 13.21%
EPS 23.89 17.24 5.99 5.10 0.02 1.08 5.03 29.63%
DPS 3.00 2.00 0.00 0.00 0.00 0.00 3.00 0.00%
NAPS 1.6151 1.18 0.9272 0.819 0.7001 0.6955 0.7441 13.78%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 119.25 86.07 94.78 99.99 86.65 76.89 56.46 13.26%
EPS 9.71 7.01 2.44 2.07 0.01 0.44 2.04 29.68%
DPS 1.22 0.81 0.00 0.00 0.00 0.00 1.22 0.00%
NAPS 0.6568 0.4799 0.377 0.3333 0.3218 0.2813 0.3018 13.83%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.38 1.64 1.14 0.895 0.79 1.30 1.69 -
P/RPS 1.15 0.77 0.49 0.36 0.42 0.68 1.21 -0.84%
P/EPS 14.15 9.51 19.02 17.57 3,950.00 120.37 33.60 -13.41%
EY 7.07 10.51 5.26 5.69 0.03 0.83 2.98 15.47%
DY 0.89 1.22 0.00 0.00 0.00 0.00 1.78 -10.90%
P/NAPS 2.09 1.39 1.23 1.09 1.13 1.87 2.27 -1.36%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 22/08/13 -
Price 3.53 2.06 1.60 0.905 0.77 1.28 1.64 -
P/RPS 1.20 0.97 0.69 0.37 0.41 0.67 1.18 0.28%
P/EPS 14.78 11.95 26.69 17.77 3,850.00 118.52 32.60 -12.34%
EY 6.77 8.37 3.75 5.63 0.03 0.84 3.07 14.08%
DY 0.85 0.97 0.00 0.00 0.00 0.00 1.83 -11.99%
P/NAPS 2.19 1.75 1.73 1.11 1.10 1.84 2.20 -0.07%

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