[GCB] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -259.49%
YoY- -143.21%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 597,512 708,831 411,551 328,287 348,474 365,721 296,563 12.37%
PBT 17,254 24,004 -13,030 -12,738 36,312 33,823 27,002 -7.18%
Tax -1,916 -2,558 13 890 -8,724 -7,585 -9,214 -23.01%
NP 15,338 21,446 -13,017 -11,848 27,588 26,238 17,788 -2.43%
-
NP to SH 15,484 21,686 -13,239 -11,845 27,413 25,939 17,867 -2.35%
-
Tax Rate 11.10% 10.66% - - 24.03% 22.43% 34.12% -
Total Cost 582,174 687,385 424,568 340,135 320,886 339,483 278,775 13.04%
-
Net Worth 412,237 382,054 320,831 336,654 331,430 249,217 145,529 18.93%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,168 - - - 9,518 12,715 3,602 12.14%
Div Payout % 46.30% - - - 34.72% 49.02% 20.16% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 412,237 382,054 320,831 336,654 331,430 249,217 145,529 18.93%
NOSH 480,158 476,615 476,223 475,702 475,920 317,879 240,147 12.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.57% 3.03% -3.16% -3.61% 7.92% 7.17% 6.00% -
ROE 3.76% 5.68% -4.13% -3.52% 8.27% 10.41% 12.28% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.03 148.72 86.42 69.01 73.22 115.05 123.49 0.20%
EPS 3.24 4.55 -2.78 -2.49 5.76 8.16 7.44 -12.92%
DPS 1.50 0.00 0.00 0.00 2.00 4.00 1.50 0.00%
NAPS 0.8626 0.8016 0.6737 0.7077 0.6964 0.784 0.606 6.05%
Adjusted Per Share Value based on latest NOSH - 475,702
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.86 60.33 35.03 27.94 29.66 31.13 25.24 12.37%
EPS 1.32 1.85 -1.13 -1.01 2.33 2.21 1.52 -2.32%
DPS 0.61 0.00 0.00 0.00 0.81 1.08 0.31 11.93%
NAPS 0.3509 0.3252 0.2731 0.2865 0.2821 0.2121 0.1239 18.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.02 0.845 1.20 1.66 2.06 1.37 0.77 -
P/RPS 0.82 0.57 1.39 2.41 2.81 1.19 0.62 4.76%
P/EPS 31.48 18.57 -43.17 -66.67 35.76 16.79 10.35 20.34%
EY 3.18 5.38 -2.32 -1.50 2.80 5.96 9.66 -16.89%
DY 1.47 0.00 0.00 0.00 0.97 2.92 1.95 -4.59%
P/NAPS 1.18 1.05 1.78 2.35 2.96 1.75 1.27 -1.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 -
Price 1.16 0.85 1.04 1.51 1.94 1.67 0.90 -
P/RPS 0.93 0.57 1.20 2.19 2.65 1.45 0.73 4.11%
P/EPS 35.80 18.68 -37.41 -60.64 33.68 20.47 12.10 19.79%
EY 2.79 5.35 -2.67 -1.65 2.97 4.89 8.27 -16.55%
DY 1.29 0.00 0.00 0.00 1.03 2.40 1.67 -4.20%
P/NAPS 1.34 1.06 1.54 2.13 2.79 2.13 1.49 -1.75%

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