[GCB] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
09-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.06%
YoY- 776.73%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 299,129 312,843 334,641 270,781 120,891 180,418 100,805 19.85%
PBT 9,433 40,077 40,236 25,157 3,249 3,312 3,962 15.53%
Tax -1,573 -4,822 -4,859 -5,655 -758 -320 -194 41.69%
NP 7,860 35,255 35,377 19,502 2,491 2,992 3,768 13.02%
-
NP to SH 7,427 35,302 34,450 19,516 2,226 2,957 3,499 13.35%
-
Tax Rate 16.68% 12.03% 12.08% 22.48% 23.33% 9.66% 4.90% -
Total Cost 291,269 277,588 299,264 251,279 118,400 177,426 97,037 20.08%
-
Net Worth 354,258 319,559 23,387,226 134,619 0 100,321 96,701 24.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 7,936 9,534 4,512 1,199 - 2,396 -
Div Payout % - 22.48% 27.68% 23.12% 53.88% - 68.49% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 354,258 319,559 23,387,226 134,619 0 100,321 96,701 24.13%
NOSH 476,089 317,464 317,804 240,049 239,880 240,406 239,657 12.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.63% 11.27% 10.57% 7.20% 2.06% 1.66% 3.74% -
ROE 2.10% 11.05% 0.15% 14.50% 0.00% 2.95% 3.62% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 62.83 98.54 105.30 112.80 50.40 75.05 42.06 6.91%
EPS 1.56 11.12 10.84 8.13 0.93 1.23 1.46 1.10%
DPS 0.00 2.50 3.00 1.88 0.50 0.00 1.00 -
NAPS 0.7441 1.0066 73.59 0.5608 0.00 0.4173 0.4035 10.72%
Adjusted Per Share Value based on latest NOSH - 240,049
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.46 26.63 28.48 23.05 10.29 15.36 8.58 19.85%
EPS 0.63 3.00 2.93 1.66 0.19 0.25 0.30 13.14%
DPS 0.00 0.68 0.81 0.38 0.10 0.00 0.20 -
NAPS 0.3015 0.272 19.9055 0.1146 0.00 0.0854 0.0823 24.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.69 1.93 1.80 0.42 0.29 0.34 0.39 -
P/RPS 2.69 1.96 1.71 0.37 0.58 0.45 0.93 19.34%
P/EPS 108.33 17.36 16.61 5.17 31.25 27.64 26.71 26.25%
EY 0.92 5.76 6.02 19.36 3.20 3.62 3.74 -20.82%
DY 0.00 1.30 1.67 4.48 1.72 0.00 2.56 -
P/NAPS 2.27 1.92 0.02 0.75 0.00 0.81 0.97 15.20%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 29/08/12 11/08/11 09/08/10 25/08/09 29/08/08 29/08/07 -
Price 1.64 2.02 1.73 0.68 0.27 0.34 0.43 -
P/RPS 2.61 2.05 1.64 0.60 0.54 0.45 1.02 16.93%
P/EPS 105.13 18.17 15.96 8.36 29.10 27.64 29.45 23.60%
EY 0.95 5.50 6.27 11.96 3.44 3.62 3.40 -19.12%
DY 0.00 1.24 1.73 2.76 1.85 0.00 2.33 -
P/NAPS 2.20 2.01 0.02 1.21 0.00 0.81 1.07 12.75%

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