[GCB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
12-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 53.27%
YoY- 116.4%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,834,451 2,661,746 2,145,743 1,610,054 1,656,476 1,772,289 1,726,895 8.60%
PBT 126,533 213,454 206,202 154,212 70,190 46,940 23,033 32.79%
Tax -21,793 -37,534 -31,533 -27,979 -11,858 -6,915 -1,023 66.41%
NP 104,740 175,920 174,669 126,233 58,332 40,025 22,010 29.66%
-
NP to SH 104,740 175,920 174,669 126,233 58,332 39,839 21,794 29.87%
-
Tax Rate 17.22% 17.58% 15.29% 18.14% 16.89% 14.73% 4.44% -
Total Cost 2,729,711 2,485,826 1,971,074 1,483,821 1,598,144 1,732,264 1,704,885 8.15%
-
Net Worth 1,299,952 1,161,709 823,879 602,106 468,455 412,237 381,442 22.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 20,737 25,351 19,112 9,557 11,947 7,168 - -
Div Payout % 19.80% 14.41% 10.94% 7.57% 20.48% 17.99% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,299,952 1,161,709 823,879 602,106 468,455 412,237 381,442 22.65%
NOSH 1,051,491 1,032,116 480,158 480,158 480,158 480,158 475,851 14.11%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.70% 6.61% 8.14% 7.84% 3.52% 2.26% 1.27% -
ROE 8.06% 15.14% 21.20% 20.97% 12.45% 9.66% 5.71% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 273.36 262.48 449.08 336.93 346.60 370.85 362.91 -4.60%
EPS 10.10 17.35 36.56 26.42 12.21 8.34 4.58 14.07%
DPS 2.00 2.50 4.00 2.00 2.50 1.50 0.00 -
NAPS 1.2537 1.1456 1.7243 1.26 0.9802 0.8626 0.8016 7.73%
Adjusted Per Share Value based on latest NOSH - 480,158
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 241.25 226.55 182.63 137.04 140.99 150.84 146.98 8.60%
EPS 8.91 14.97 14.87 10.74 4.96 3.39 1.85 29.92%
DPS 1.77 2.16 1.63 0.81 1.02 0.61 0.00 -
NAPS 1.1064 0.9888 0.7012 0.5125 0.3987 0.3509 0.3247 22.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.96 3.30 3.98 2.42 1.64 1.02 0.845 -
P/RPS 1.08 1.26 0.89 0.72 0.47 0.28 0.23 29.37%
P/EPS 29.30 19.02 10.89 9.16 13.44 12.24 18.45 8.00%
EY 3.41 5.26 9.19 10.92 7.44 8.17 5.42 -7.42%
DY 0.68 0.76 1.01 0.83 1.52 1.47 0.00 -
P/NAPS 2.36 2.88 2.31 1.92 1.67 1.18 1.05 14.43%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 24/11/15 -
Price 2.76 3.11 2.51 2.80 2.07 1.16 0.85 -
P/RPS 1.01 1.18 0.56 0.83 0.60 0.31 0.23 27.93%
P/EPS 27.32 17.93 6.87 10.60 16.96 13.92 18.56 6.64%
EY 3.66 5.58 14.56 9.43 5.90 7.19 5.39 -6.24%
DY 0.72 0.80 1.59 0.71 1.21 1.29 0.00 -
P/NAPS 2.20 2.71 1.46 2.22 2.11 1.34 1.06 12.92%

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