[GCB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -96.63%
YoY- -120.2%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,254,629 2,537,382 1,933,508 1,602,728 1,449,488 1,424,358 1,244,966 10.39%
PBT 57,484 67,030 -27,417 -16,317 99,672 158,812 133,119 -13.04%
Tax -9,755 -20,530 4,990 1,618 -21,769 -30,137 -5,565 9.79%
NP 47,729 46,500 -22,427 -14,699 77,903 128,675 127,554 -15.09%
-
NP to SH 47,875 47,004 -22,583 -15,418 76,343 127,966 126,441 -14.93%
-
Tax Rate 16.97% 30.63% - - 21.84% 18.98% 4.18% -
Total Cost 2,206,900 2,490,882 1,955,935 1,617,427 1,371,585 1,295,683 1,117,412 11.99%
-
Net Worth 442,956 391,577 335,194 0 354,258 317,464 23,387,226 -48.33%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 7,168 - - - 33,343 41,294 35,295 -23.31%
Div Payout % 14.97% - - - 43.68% 32.27% 27.91% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 442,956 391,577 335,194 0 354,258 317,464 23,387,226 -48.33%
NOSH 480,158 480,158 478,780 500,000 476,089 317,464 317,804 7.11%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.12% 1.83% -1.16% -0.92% 5.37% 9.03% 10.25% -
ROE 10.81% 12.00% -6.74% 0.00% 21.55% 40.31% 0.54% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 471.94 530.70 403.84 320.55 304.46 448.67 391.74 3.14%
EPS 10.02 9.83 -4.72 -3.08 16.04 40.31 39.79 -20.51%
DPS 1.50 0.00 0.00 0.00 7.00 13.00 11.11 -28.35%
NAPS 0.9272 0.819 0.7001 0.00 0.7441 1.00 73.59 -51.72%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 191.90 215.96 164.57 136.41 123.37 121.23 105.96 10.39%
EPS 4.07 4.00 -1.92 -1.31 6.50 10.89 10.76 -14.94%
DPS 0.61 0.00 0.00 0.00 2.84 3.51 3.00 -23.29%
NAPS 0.377 0.3333 0.2853 0.00 0.3015 0.2702 19.9055 -48.33%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.14 0.895 0.79 1.30 1.69 1.93 1.80 -
P/RPS 0.24 0.17 0.20 0.41 0.56 0.43 0.46 -10.26%
P/EPS 11.38 9.10 -16.75 -42.16 10.54 4.79 4.52 16.61%
EY 8.79 10.98 -5.97 -2.37 9.49 20.89 22.10 -14.23%
DY 1.32 0.00 0.00 0.00 4.14 6.74 6.17 -22.64%
P/NAPS 1.23 1.09 1.13 0.00 2.27 1.93 0.02 98.55%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 14/08/17 12/08/16 25/08/15 26/08/14 22/08/13 29/08/12 11/08/11 -
Price 1.60 0.905 0.77 1.28 1.64 2.02 1.73 -
P/RPS 0.34 0.17 0.19 0.40 0.54 0.45 0.44 -4.20%
P/EPS 15.97 9.21 -16.32 -41.51 10.23 5.01 4.35 24.17%
EY 6.26 10.86 -6.13 -2.41 9.78 19.95 23.00 -19.48%
DY 0.94 0.00 0.00 0.00 4.27 6.44 6.42 -27.37%
P/NAPS 1.73 1.11 1.10 0.00 2.20 2.02 0.02 110.15%

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