[GCB] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.85%
YoY- 54.69%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 4,274,477 3,701,160 3,361,169 2,651,208 2,047,963 2,254,629 2,537,382 9.07%
PBT 232,998 199,065 287,119 245,040 178,490 57,484 67,030 23.06%
Tax -49,425 -34,729 -52,718 -24,011 -35,606 -9,755 -20,530 15.76%
NP 183,573 164,336 234,401 221,029 142,884 47,729 46,500 25.70%
-
NP to SH 183,573 164,336 234,401 221,029 142,884 47,875 47,004 25.47%
-
Tax Rate 21.21% 17.45% 18.36% 9.80% 19.95% 16.97% 30.63% -
Total Cost 4,090,904 3,536,824 3,126,768 2,430,179 1,905,079 2,206,900 2,490,882 8.61%
-
Net Worth 1,430,618 1,250,703 1,129,798 771,702 563,842 442,956 391,577 24.09%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 68,154 35,758 20,394 23,891 14,335 7,168 - -
Div Payout % 37.13% 21.76% 8.70% 10.81% 10.03% 14.97% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,430,618 1,250,703 1,129,798 771,702 563,842 442,956 391,577 24.09%
NOSH 1,074,554 1,036,723 1,023,686 480,158 480,158 480,158 480,158 14.36%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.29% 4.44% 6.97% 8.34% 6.98% 2.12% 1.83% -
ROE 12.83% 13.14% 20.75% 28.64% 25.34% 10.81% 12.00% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 404.70 357.01 333.02 554.87 428.59 471.94 530.70 -4.41%
EPS 17.38 15.85 23.22 46.26 29.90 10.02 9.83 9.95%
DPS 6.50 3.45 2.02 5.00 3.00 1.50 0.00 -
NAPS 1.3545 1.2064 1.1194 1.6151 1.18 0.9272 0.819 8.74%
Adjusted Per Share Value based on latest NOSH - 480,158
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 364.15 315.31 286.34 225.86 174.47 192.08 216.16 9.07%
EPS 15.64 14.00 19.97 18.83 12.17 4.08 4.00 25.50%
DPS 5.81 3.05 1.74 2.04 1.22 0.61 0.00 -
NAPS 1.2188 1.0655 0.9625 0.6574 0.4803 0.3774 0.3336 24.09%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.52 2.73 2.66 3.38 1.64 1.14 0.895 -
P/RPS 0.62 0.76 0.80 0.61 0.38 0.24 0.17 24.05%
P/EPS 14.50 17.22 11.45 7.31 5.48 11.38 9.10 8.07%
EY 6.90 5.81 8.73 13.69 18.23 8.79 10.98 -7.44%
DY 2.58 1.26 0.76 1.48 1.83 1.32 0.00 -
P/NAPS 1.86 2.26 2.38 2.09 1.39 1.23 1.09 9.31%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 16/08/22 23/08/21 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 -
Price 2.45 2.83 3.77 3.53 2.06 1.60 0.905 -
P/RPS 0.61 0.79 1.13 0.64 0.48 0.34 0.17 23.71%
P/EPS 14.10 17.85 16.23 7.63 6.89 15.97 9.21 7.35%
EY 7.09 5.60 6.16 13.10 14.52 6.26 10.86 -6.85%
DY 2.65 1.22 0.54 1.42 1.46 0.94 0.00 -
P/NAPS 1.81 2.35 3.37 2.19 1.75 1.73 1.11 8.48%

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