[GCB] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
16-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.35%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 708,831 411,551 328,287 348,474 365,721 296,563 162,308 27.83%
PBT 24,004 -13,030 -12,738 36,312 33,823 27,002 7,474 21.45%
Tax -2,558 13 890 -8,724 -7,585 -9,214 -2,015 4.05%
NP 21,446 -13,017 -11,848 27,588 26,238 17,788 5,459 25.60%
-
NP to SH 21,686 -13,239 -11,845 27,413 25,939 17,867 5,218 26.78%
-
Tax Rate 10.66% - - 24.03% 22.43% 34.12% 26.96% -
Total Cost 687,385 424,568 340,135 320,886 339,483 278,775 156,849 27.90%
-
Net Worth 382,054 320,831 336,654 331,430 249,217 145,529 103,499 24.30%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 9,518 12,715 3,602 1,798 -
Div Payout % - - - 34.72% 49.02% 20.16% 34.48% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 382,054 320,831 336,654 331,430 249,217 145,529 103,499 24.30%
NOSH 476,615 476,223 475,702 475,920 317,879 240,147 239,860 12.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.03% -3.16% -3.61% 7.92% 7.17% 6.00% 3.36% -
ROE 5.68% -4.13% -3.52% 8.27% 10.41% 12.28% 5.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 148.72 86.42 69.01 73.22 115.05 123.49 67.67 14.01%
EPS 4.55 -2.78 -2.49 5.76 8.16 7.44 2.17 13.12%
DPS 0.00 0.00 0.00 2.00 4.00 1.50 0.75 -
NAPS 0.8016 0.6737 0.7077 0.6964 0.784 0.606 0.4315 10.86%
Adjusted Per Share Value based on latest NOSH - 475,920
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.33 35.03 27.94 29.66 31.13 25.24 13.81 27.84%
EPS 1.85 -1.13 -1.01 2.33 2.21 1.52 0.44 27.02%
DPS 0.00 0.00 0.00 0.81 1.08 0.31 0.15 -
NAPS 0.3252 0.2731 0.2865 0.2821 0.2121 0.1239 0.0881 24.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.845 1.20 1.66 2.06 1.37 0.77 0.26 -
P/RPS 0.57 1.39 2.41 2.81 1.19 0.62 0.38 6.98%
P/EPS 18.57 -43.17 -66.67 35.76 16.79 10.35 11.95 7.61%
EY 5.38 -2.32 -1.50 2.80 5.96 9.66 8.37 -7.09%
DY 0.00 0.00 0.00 0.97 2.92 1.95 2.88 -
P/NAPS 1.05 1.78 2.35 2.96 1.75 1.27 0.60 9.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 -
Price 0.85 1.04 1.51 1.94 1.67 0.90 0.30 -
P/RPS 0.57 1.20 2.19 2.65 1.45 0.73 0.44 4.40%
P/EPS 18.68 -37.41 -60.64 33.68 20.47 12.10 13.79 5.18%
EY 5.35 -2.67 -1.65 2.97 4.89 8.27 7.25 -4.93%
DY 0.00 0.00 0.00 1.03 2.40 1.67 2.50 -
P/NAPS 1.06 1.54 2.13 2.79 2.13 1.49 0.70 7.15%

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