[GCB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 45.53%
YoY- 651.92%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 991,699 1,015,657 990,362 836,296 424,839 544,024 316,415 20.95%
PBT 19,415 119,072 107,850 79,359 11,359 9,681 14,572 4.89%
Tax -6,538 -24,795 -16,103 -22,233 -3,158 -2,272 -2,287 19.11%
NP 12,877 94,277 91,747 57,126 8,201 7,409 12,285 0.78%
-
NP to SH 12,121 94,018 90,473 57,108 7,595 7,299 12,166 -0.06%
-
Tax Rate 33.67% 20.82% 14.93% 28.02% 27.80% 23.47% 15.69% -
Total Cost 978,822 921,380 898,615 779,170 416,638 536,615 304,130 21.48%
-
Net Worth 337,717 331,682 249,405 145,409 103,613 100,865 94,976 23.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,158 42,865 31,811 11,109 3,001 1,200 2,399 19.96%
Div Payout % 59.06% 45.59% 35.16% 19.45% 39.52% 16.45% 19.72% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 337,717 331,682 249,405 145,409 103,613 100,865 94,976 23.52%
NOSH 477,204 476,281 318,118 239,949 240,123 240,098 239,960 12.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.30% 9.28% 9.26% 6.83% 1.93% 1.36% 3.88% -
ROE 3.59% 28.35% 36.28% 39.27% 7.33% 7.24% 12.81% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 207.81 213.25 311.32 348.53 176.93 226.58 131.86 7.86%
EPS 2.54 19.74 28.44 23.80 3.16 3.04 5.07 -10.87%
DPS 1.50 9.00 10.00 4.63 1.25 0.50 1.00 6.98%
NAPS 0.7077 0.6964 0.784 0.606 0.4315 0.4201 0.3958 10.15%
Adjusted Per Share Value based on latest NOSH - 240,147
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 84.41 86.45 84.29 71.18 36.16 46.30 26.93 20.95%
EPS 1.03 8.00 7.70 4.86 0.65 0.62 1.04 -0.16%
DPS 0.61 3.65 2.71 0.95 0.26 0.10 0.20 20.40%
NAPS 0.2874 0.2823 0.2123 0.1238 0.0882 0.0858 0.0808 23.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.66 2.06 1.37 0.77 0.26 0.30 0.41 -
P/RPS 0.80 0.97 0.44 0.22 0.15 0.13 0.31 17.10%
P/EPS 65.35 10.44 4.82 3.24 8.22 9.87 8.09 41.60%
EY 1.53 9.58 20.76 30.91 12.17 10.13 12.37 -29.39%
DY 0.90 4.37 7.30 6.01 4.81 1.67 2.44 -15.30%
P/NAPS 2.35 2.96 1.75 1.27 0.60 0.71 1.04 14.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 -
Price 1.51 1.94 1.67 0.90 0.30 0.31 0.42 -
P/RPS 0.73 0.91 0.54 0.26 0.17 0.14 0.32 14.72%
P/EPS 59.45 9.83 5.87 3.78 9.48 10.20 8.28 38.85%
EY 1.68 10.18 17.03 26.44 10.54 9.81 12.07 -27.98%
DY 0.99 4.64 5.99 5.14 4.17 1.61 2.38 -13.58%
P/NAPS 2.13 2.79 2.13 1.49 0.70 0.74 1.06 12.32%

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