[GCB] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 39.04%
YoY- 12962.91%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 364,283 354,340 290,000 268,952 141,640 153,572 105,544 22.90%
PBT 22,720 42,683 33,791 27,200 636 3,171 5,537 26.50%
Tax -5,855 -11,249 -3,659 -7,364 -385 -496 -655 44.01%
NP 16,865 31,434 30,132 19,836 251 2,675 4,882 22.92%
-
NP to SH 16,539 31,303 30,084 19,725 151 2,649 5,003 22.03%
-
Tax Rate 25.77% 26.35% 10.83% 27.07% 60.53% 15.64% 11.83% -
Total Cost 347,418 322,906 259,868 249,116 141,389 150,897 100,662 22.90%
-
Net Worth 351,465 289,695 199,848 116,958 0 97,964 93,469 24.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,149 7,936 9,560 2,999 1,216 - - -
Div Payout % 43.23% 25.35% 31.78% 15.21% 805.30% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 351,465 289,695 199,848 116,958 0 97,964 93,469 24.67%
NOSH 476,628 317,474 318,686 239,963 243,200 240,818 240,528 12.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.63% 8.87% 10.39% 7.38% 0.18% 1.74% 4.63% -
ROE 4.71% 10.81% 15.05% 16.86% 0.00% 2.70% 5.35% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 76.43 111.61 91.00 112.08 58.24 63.77 43.88 9.68%
EPS 3.47 9.86 9.44 8.22 0.06 1.10 2.08 8.89%
DPS 1.50 2.50 3.00 1.25 0.50 0.00 0.00 -
NAPS 0.7374 0.9125 0.6271 0.4874 0.00 0.4068 0.3886 11.25%
Adjusted Per Share Value based on latest NOSH - 239,963
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 31.01 30.16 24.68 22.89 12.06 13.07 8.98 22.91%
EPS 1.41 2.66 2.56 1.68 0.01 0.23 0.43 21.86%
DPS 0.61 0.68 0.81 0.26 0.10 0.00 0.00 -
NAPS 0.2991 0.2466 0.1701 0.0995 0.00 0.0834 0.0796 24.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.78 1.78 1.56 0.30 0.30 0.30 0.40 -
P/RPS 2.33 1.59 1.71 0.27 0.52 0.47 0.91 16.94%
P/EPS 51.30 18.05 16.53 3.65 483.18 27.27 19.23 17.74%
EY 1.95 5.54 6.05 27.40 0.21 3.67 5.20 -15.06%
DY 0.84 1.40 1.92 4.17 1.67 0.00 0.00 -
P/NAPS 2.41 1.95 2.49 0.62 0.00 0.74 1.03 15.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 23/05/12 16/05/11 27/05/10 28/05/09 28/05/08 18/05/07 -
Price 1.83 1.83 2.05 0.37 0.30 0.27 0.38 -
P/RPS 2.39 1.64 2.25 0.33 0.52 0.42 0.87 18.32%
P/EPS 52.74 18.56 21.72 4.50 483.18 24.55 18.27 19.30%
EY 1.90 5.39 4.60 22.22 0.21 4.07 5.47 -16.14%
DY 0.82 1.37 1.46 3.38 1.67 0.00 0.00 -
P/NAPS 2.48 2.01 3.27 0.76 0.00 0.66 0.98 16.71%

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