[GCB] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.08%
YoY- -3.87%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 836,296 424,839 544,024 316,415 271,232 310,699 0 -
PBT 79,359 11,359 9,681 14,572 14,692 15,699 0 -
Tax -22,233 -3,158 -2,272 -2,287 -1,876 -1,721 0 -
NP 57,126 8,201 7,409 12,285 12,816 13,978 0 -
-
NP to SH 57,108 7,595 7,299 12,166 12,656 13,978 0 -
-
Tax Rate 28.02% 27.80% 23.47% 15.69% 12.77% 10.96% - -
Total Cost 779,170 416,638 536,615 304,130 258,416 296,721 0 -
-
Net Worth 145,409 103,613 100,865 94,976 85,782 73,368 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 11,109 3,001 1,200 2,399 4,803 2,791 - -
Div Payout % 19.45% 39.52% 16.45% 19.72% 37.95% 19.97% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 145,409 103,613 100,865 94,976 85,782 73,368 0 -
NOSH 239,949 240,123 240,098 239,960 240,151 214,715 0 -
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.83% 1.93% 1.36% 3.88% 4.73% 4.50% 0.00% -
ROE 39.27% 7.33% 7.24% 12.81% 14.75% 19.05% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 348.53 176.93 226.58 131.86 112.94 144.70 0.00 -
EPS 23.80 3.16 3.04 5.07 5.27 6.51 0.00 -
DPS 4.63 1.25 0.50 1.00 2.00 1.30 0.00 -
NAPS 0.606 0.4315 0.4201 0.3958 0.3572 0.3417 0.00 -
Adjusted Per Share Value based on latest NOSH - 239,411
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 71.18 36.16 46.30 26.93 23.09 26.44 0.00 -
EPS 4.86 0.65 0.62 1.04 1.08 1.19 0.00 -
DPS 0.95 0.26 0.10 0.20 0.41 0.24 0.00 -
NAPS 0.1238 0.0882 0.0858 0.0808 0.073 0.0624 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.77 0.26 0.30 0.41 0.29 0.31 0.00 -
P/RPS 0.22 0.15 0.13 0.31 0.26 0.21 0.00 -
P/EPS 3.24 8.22 9.87 8.09 5.50 4.76 0.00 -
EY 30.91 12.17 10.13 12.37 18.17 21.00 0.00 -
DY 6.01 4.81 1.67 2.44 6.90 4.19 0.00 -
P/NAPS 1.27 0.60 0.71 1.04 0.81 0.91 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 22/11/05 - -
Price 0.90 0.30 0.31 0.42 0.33 0.32 0.00 -
P/RPS 0.26 0.17 0.14 0.32 0.29 0.22 0.00 -
P/EPS 3.78 9.48 10.20 8.28 6.26 4.92 0.00 -
EY 26.44 10.54 9.81 12.07 15.97 20.34 0.00 -
DY 5.14 4.17 1.61 2.38 6.06 4.06 0.00 -
P/NAPS 1.49 0.70 0.74 1.06 0.92 0.94 0.00 -

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