[GCB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.5%
YoY- -135.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 543,577 653,774 503,893 371,014 425,819 391,454 323,762 9.01%
PBT 5,268 13,340 -13,416 -11,544 34,164 42,229 32,090 -25.98%
Tax -2,532 -12,973 3,442 2,994 -8,715 -6,481 12,167 -
NP 2,736 367 -9,974 -8,550 25,449 35,748 44,257 -37.09%
-
NP to SH 2,736 963 -9,452 -8,706 24,823 35,422 44,040 -37.04%
-
Tax Rate 48.06% 97.25% - - 25.51% 15.35% -37.92% -
Total Cost 540,841 653,407 513,867 379,564 400,370 355,706 279,505 11.61%
-
Net Worth 424,391 377,196 321,636 329,604 347,379 265,139 179,547 15.40%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 16,675 12,705 12,598 -
Div Payout % - - - - 67.18% 35.87% 28.61% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 424,391 377,196 321,636 329,604 347,379 265,139 179,547 15.40%
NOSH 480,158 477,222 476,923 477,134 476,449 317,646 239,972 12.24%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.50% 0.06% -1.98% -2.30% 5.98% 9.13% 13.67% -
ROE 0.64% 0.26% -2.94% -2.64% 7.15% 13.36% 24.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 113.74 137.00 105.65 77.76 89.37 123.24 134.92 -2.80%
EPS 0.57 0.20 -1.98 -1.83 5.21 7.43 13.77 -41.15%
DPS 0.00 0.00 0.00 0.00 3.50 4.00 5.25 -
NAPS 0.888 0.7904 0.6744 0.6908 0.7291 0.8347 0.7482 2.89%
Adjusted Per Share Value based on latest NOSH - 477,134
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.27 55.64 42.89 31.58 36.24 33.32 27.56 9.01%
EPS 0.23 0.08 -0.80 -0.74 2.11 3.01 3.75 -37.17%
DPS 0.00 0.00 0.00 0.00 1.42 1.08 1.07 -
NAPS 0.3612 0.321 0.2738 0.2805 0.2957 0.2257 0.1528 15.40%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.08 1.35 1.02 1.37 1.64 1.37 1.12 -
P/RPS 0.95 0.99 0.97 1.76 1.83 1.11 0.83 2.27%
P/EPS 188.65 669.00 -51.47 -75.08 31.48 12.29 6.10 77.07%
EY 0.53 0.15 -1.94 -1.33 3.18 8.14 16.39 -43.52%
DY 0.00 0.00 0.00 0.00 2.13 2.92 4.69 -
P/NAPS 1.22 1.71 1.51 1.98 2.25 1.64 1.50 -3.38%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 31/01/11 -
Price 1.07 1.17 0.95 1.50 1.72 1.65 1.47 -
P/RPS 0.94 0.85 0.90 1.93 1.92 1.34 1.09 -2.43%
P/EPS 186.91 579.80 -47.93 -82.21 33.01 14.80 8.01 68.96%
EY 0.54 0.17 -2.09 -1.22 3.03 6.76 12.48 -40.72%
DY 0.00 0.00 0.00 0.00 2.03 2.42 3.57 -
P/NAPS 1.20 1.48 1.41 2.17 2.36 1.98 1.96 -7.84%

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