[GCB] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -118.43%
YoY- -115.25%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 391,454 323,762 217,811 150,310 147,696 108,548 101,996 25.11%
PBT 42,229 32,090 9,067 59 3,047 6,218 4,357 45.99%
Tax -6,481 12,167 -2,419 -154 -1,024 -1,203 -1,298 30.71%
NP 35,748 44,257 6,648 -95 2,023 5,015 3,059 50.61%
-
NP to SH 35,422 44,040 6,592 -312 2,046 4,905 3,059 50.38%
-
Tax Rate 15.35% -37.92% 26.68% 261.02% 33.61% 19.35% 29.79% -
Total Cost 355,706 279,505 211,163 150,405 145,673 103,533 98,937 23.75%
-
Net Worth 265,139 179,547 105,064 94,026 94,958 88,281 81,581 21.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 12,705 12,598 3,595 1,156 3,601 5,526 4,817 17.53%
Div Payout % 35.87% 28.61% 54.55% 0.00% 176.02% 112.67% 157.48% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 265,139 179,547 105,064 94,026 94,958 88,281 81,581 21.69%
NOSH 317,646 239,972 239,709 231,250 240,097 240,288 240,866 4.71%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.13% 13.67% 3.05% -0.06% 1.37% 4.62% 3.00% -
ROE 13.36% 24.53% 6.27% -0.33% 2.15% 5.56% 3.75% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 123.24 134.92 90.86 65.00 61.52 45.17 42.35 19.47%
EPS 7.43 13.77 2.75 -0.13 0.85 2.04 1.27 34.21%
DPS 4.00 5.25 1.50 0.50 1.50 2.30 2.00 12.24%
NAPS 0.8347 0.7482 0.4383 0.4066 0.3955 0.3674 0.3387 16.21%
Adjusted Per Share Value based on latest NOSH - 231,250
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.32 27.56 18.54 12.79 12.57 9.24 8.68 25.11%
EPS 3.01 3.75 0.56 -0.03 0.17 0.42 0.26 50.37%
DPS 1.08 1.07 0.31 0.10 0.31 0.47 0.41 17.50%
NAPS 0.2257 0.1528 0.0894 0.08 0.0808 0.0751 0.0694 21.70%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.37 1.12 0.30 0.35 0.40 0.32 0.32 -
P/RPS 1.11 0.83 0.33 0.54 0.65 0.71 0.76 6.51%
P/EPS 12.29 6.10 10.91 -259.42 46.94 15.68 25.20 -11.27%
EY 8.14 16.39 9.17 -0.39 2.13 6.38 3.97 12.70%
DY 2.92 4.69 5.00 1.43 3.75 7.19 6.25 -11.90%
P/NAPS 1.64 1.50 0.68 0.86 1.01 0.87 0.94 9.71%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 31/01/11 24/02/10 26/02/09 29/02/08 26/02/07 08/03/06 -
Price 1.65 1.47 0.29 0.32 0.35 0.45 0.32 -
P/RPS 1.34 1.09 0.32 0.49 0.57 1.00 0.76 9.90%
P/EPS 14.80 8.01 10.55 -237.18 41.07 22.04 25.20 -8.48%
EY 6.76 12.48 9.48 -0.42 2.43 4.54 3.97 9.27%
DY 2.42 3.57 5.17 1.56 4.29 5.11 6.25 -14.62%
P/NAPS 1.98 1.96 0.66 0.79 0.88 1.22 0.94 13.21%

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