[GCB] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -95.56%
YoY- 110.19%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 651,292 493,830 543,577 653,774 503,893 371,014 425,819 7.33%
PBT 55,251 41,830 5,268 13,340 -13,416 -11,544 34,164 8.33%
Tax 7,770 -11,004 -2,532 -12,973 3,442 2,994 -8,715 -
NP 63,021 30,826 2,736 367 -9,974 -8,550 25,449 16.30%
-
NP to SH 63,021 30,826 2,736 963 -9,452 -8,706 24,823 16.79%
-
Tax Rate -14.06% 26.31% 48.06% 97.25% - - 25.51% -
Total Cost 588,271 463,004 540,841 653,407 513,867 379,564 400,370 6.62%
-
Net Worth 666,856 476,579 424,391 377,196 321,636 329,604 347,379 11.47%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,557 - - - - - 16,675 -8.85%
Div Payout % 15.17% - - - - - 67.18% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 666,856 476,579 424,391 377,196 321,636 329,604 347,379 11.47%
NOSH 480,158 480,158 480,158 477,222 476,923 477,134 476,449 0.12%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.68% 6.24% 0.50% 0.06% -1.98% -2.30% 5.98% -
ROE 9.45% 6.47% 0.64% 0.26% -2.94% -2.64% 7.15% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 136.29 103.33 113.74 137.00 105.65 77.76 89.37 7.28%
EPS 13.19 6.45 0.57 0.20 -1.98 -1.83 5.21 16.73%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 3.50 -8.90%
NAPS 1.3955 0.9972 0.888 0.7904 0.6744 0.6908 0.7291 11.42%
Adjusted Per Share Value based on latest NOSH - 477,222
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.43 42.03 46.27 55.64 42.89 31.58 36.24 7.33%
EPS 5.36 2.62 0.23 0.08 -0.80 -0.74 2.11 16.80%
DPS 0.81 0.00 0.00 0.00 0.00 0.00 1.42 -8.92%
NAPS 0.5676 0.4056 0.3612 0.321 0.2738 0.2805 0.2957 11.47%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.75 2.13 1.08 1.35 1.02 1.37 1.64 -
P/RPS 2.02 2.06 0.95 0.99 0.97 1.76 1.83 1.65%
P/EPS 20.85 33.02 188.65 669.00 -51.47 -75.08 31.48 -6.63%
EY 4.80 3.03 0.53 0.15 -1.94 -1.33 3.18 7.09%
DY 0.73 0.00 0.00 0.00 0.00 0.00 2.13 -16.33%
P/NAPS 1.97 2.14 1.22 1.71 1.51 1.98 2.25 -2.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 3.50 1.99 1.07 1.17 0.95 1.50 1.72 -
P/RPS 2.57 1.93 0.94 0.85 0.90 1.93 1.92 4.97%
P/EPS 26.54 30.85 186.91 579.80 -47.93 -82.21 33.01 -3.56%
EY 3.77 3.24 0.54 0.17 -2.09 -1.22 3.03 3.70%
DY 0.57 0.00 0.00 0.00 0.00 0.00 2.03 -19.07%
P/NAPS 2.51 2.00 1.20 1.48 1.41 2.17 2.36 1.03%

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