[GCB] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -55.09%
YoY- -78.96%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 583,386 576,564 423,807 299,129 312,843 334,641 270,781 13.63%
PBT 13,769 -156 1,526 9,433 40,077 40,236 25,157 -9.54%
Tax -3,084 2,420 -1,266 -1,573 -4,822 -4,859 -5,655 -9.60%
NP 10,685 2,264 260 7,860 35,255 35,377 19,502 -9.53%
-
NP to SH 10,662 1,963 -150 7,427 35,302 34,450 19,516 -9.57%
-
Tax Rate 22.40% - 82.96% 16.68% 12.03% 12.08% 22.48% -
Total Cost 572,701 574,300 423,547 291,269 277,588 299,264 251,279 14.70%
-
Net Worth 391,577 335,194 347,750 354,258 319,559 23,387,226 134,619 19.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 7,936 9,534 4,512 -
Div Payout % - - - - 22.48% 27.68% 23.12% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 391,577 335,194 347,750 354,258 319,559 23,387,226 134,619 19.45%
NOSH 480,158 478,780 500,000 476,089 317,464 317,804 240,049 12.23%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.83% 0.39% 0.06% 2.63% 11.27% 10.57% 7.20% -
ROE 2.72% 0.59% -0.04% 2.10% 11.05% 0.15% 14.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 122.02 120.42 84.76 62.83 98.54 105.30 112.80 1.31%
EPS 2.23 0.41 0.03 1.56 11.12 10.84 8.13 -19.37%
DPS 0.00 0.00 0.00 0.00 2.50 3.00 1.88 -
NAPS 0.819 0.7001 0.6955 0.7441 1.0066 73.59 0.5608 6.50%
Adjusted Per Share Value based on latest NOSH - 476,089
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.65 49.07 36.07 25.46 26.63 28.48 23.05 13.62%
EPS 0.91 0.17 -0.01 0.63 3.00 2.93 1.66 -9.52%
DPS 0.00 0.00 0.00 0.00 0.68 0.81 0.38 -
NAPS 0.3333 0.2853 0.296 0.3015 0.272 19.9055 0.1146 19.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.895 0.79 1.30 1.69 1.93 1.80 0.42 -
P/RPS 0.73 0.66 1.53 2.69 1.96 1.71 0.37 11.98%
P/EPS 40.13 192.68 -4,333.33 108.33 17.36 16.61 5.17 40.66%
EY 2.49 0.52 -0.02 0.92 5.76 6.02 19.36 -28.93%
DY 0.00 0.00 0.00 0.00 1.30 1.67 4.48 -
P/NAPS 1.09 1.13 1.87 2.27 1.92 0.02 0.75 6.42%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 11/08/11 09/08/10 -
Price 0.905 0.77 1.28 1.64 2.02 1.73 0.68 -
P/RPS 0.74 0.64 1.51 2.61 2.05 1.64 0.60 3.55%
P/EPS 40.58 187.80 -4,266.67 105.13 18.17 15.96 8.36 30.09%
EY 2.46 0.53 -0.02 0.95 5.50 6.27 11.96 -23.15%
DY 0.00 0.00 0.00 0.00 1.24 1.73 2.76 -
P/NAPS 1.11 1.10 1.84 2.20 2.01 0.02 1.21 -1.42%

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