[GCB] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 40.19%
YoY- 58.42%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,314,978 991,699 1,015,657 990,362 836,296 424,839 544,024 15.83%
PBT -5,065 19,415 119,072 107,850 79,359 11,359 9,681 -
Tax -2,253 -6,538 -24,795 -16,103 -22,233 -3,158 -2,272 -0.13%
NP -7,318 12,877 94,277 91,747 57,126 8,201 7,409 -
-
NP to SH -8,106 12,121 94,018 90,473 57,108 7,595 7,299 -
-
Tax Rate - 33.67% 20.82% 14.93% 28.02% 27.80% 23.47% -
Total Cost 1,322,296 978,822 921,380 898,615 779,170 416,638 536,615 16.21%
-
Net Worth 321,235 337,717 331,682 249,405 145,409 103,613 100,865 21.28%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 7,158 42,865 31,811 11,109 3,001 1,200 -
Div Payout % - 59.06% 45.59% 35.16% 19.45% 39.52% 16.45% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 321,235 337,717 331,682 249,405 145,409 103,613 100,865 21.28%
NOSH 476,823 477,204 476,281 318,118 239,949 240,123 240,098 12.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.56% 1.30% 9.28% 9.26% 6.83% 1.93% 1.36% -
ROE -2.52% 3.59% 28.35% 36.28% 39.27% 7.33% 7.24% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 275.78 207.81 213.25 311.32 348.53 176.93 226.58 3.32%
EPS -1.70 2.54 19.74 28.44 23.80 3.16 3.04 -
DPS 0.00 1.50 9.00 10.00 4.63 1.25 0.50 -
NAPS 0.6737 0.7077 0.6964 0.784 0.606 0.4315 0.4201 8.18%
Adjusted Per Share Value based on latest NOSH - 317,879
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 111.92 84.41 86.45 84.29 71.18 36.16 46.30 15.84%
EPS -0.69 1.03 8.00 7.70 4.86 0.65 0.62 -
DPS 0.00 0.61 3.65 2.71 0.95 0.26 0.10 -
NAPS 0.2734 0.2874 0.2823 0.2123 0.1238 0.0882 0.0858 21.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.20 1.66 2.06 1.37 0.77 0.26 0.30 -
P/RPS 0.44 0.80 0.97 0.44 0.22 0.15 0.13 22.52%
P/EPS -70.59 65.35 10.44 4.82 3.24 8.22 9.87 -
EY -1.42 1.53 9.58 20.76 30.91 12.17 10.13 -
DY 0.00 0.90 4.37 7.30 6.01 4.81 1.67 -
P/NAPS 1.78 2.35 2.96 1.75 1.27 0.60 0.71 16.54%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 -
Price 1.04 1.51 1.94 1.67 0.90 0.30 0.31 -
P/RPS 0.38 0.73 0.91 0.54 0.26 0.17 0.14 18.09%
P/EPS -61.18 59.45 9.83 5.87 3.78 9.48 10.20 -
EY -1.63 1.68 10.18 17.03 26.44 10.54 9.81 -
DY 0.00 0.99 4.64 5.99 5.14 4.17 1.61 -
P/NAPS 1.54 2.13 2.79 2.13 1.49 0.70 0.74 12.98%

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