[GCB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 93.8%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,407,111 1,314,124 1,054,107 575,149 691,720 424,963 373,228 24.73%
PBT 161,301 139,940 88,741 11,418 12,728 20,790 19,012 42.76%
Tax -31,276 -3,936 -24,891 -3,312 -3,296 -3,490 -3,137 46.65%
NP 130,025 136,004 63,850 8,106 9,432 17,300 15,875 41.93%
-
NP to SH 129,440 134,513 63,778 7,283 9,345 17,070 15,678 42.12%
-
Tax Rate 19.39% 2.81% 28.05% 29.01% 25.90% 16.79% 16.50% -
Total Cost 1,277,086 1,178,120 990,257 567,043 682,288 407,663 357,353 23.62%
-
Net Worth 331,430 0 0 103,499 100,173 94,759 85,667 25.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 38,097 44,408 14,710 5,370 4,793 7,923 12,021 21.17%
Div Payout % 29.43% 33.01% 23.06% 73.74% 51.30% 46.42% 76.68% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 331,430 0 0 103,499 100,173 94,759 85,667 25.26%
NOSH 475,920 317,879 240,147 239,860 238,450 239,411 239,830 12.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.24% 10.35% 6.06% 1.41% 1.36% 4.07% 4.25% -
ROE 39.05% 0.00% 0.00% 7.04% 9.33% 18.01% 18.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 295.66 413.40 438.94 239.78 290.09 177.50 155.62 11.27%
EPS 27.20 42.32 26.56 3.04 3.92 7.13 6.54 26.78%
DPS 8.01 13.97 6.13 2.24 2.00 3.30 5.00 8.16%
NAPS 0.6964 0.00 0.00 0.4315 0.4201 0.3958 0.3572 11.75%
Adjusted Per Share Value based on latest NOSH - 239,860
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 119.76 111.85 89.72 48.95 58.87 36.17 31.77 24.72%
EPS 11.02 11.45 5.43 0.62 0.80 1.45 1.33 42.20%
DPS 3.24 3.78 1.25 0.46 0.41 0.67 1.02 21.22%
NAPS 0.2821 0.00 0.00 0.0881 0.0853 0.0807 0.0729 25.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.06 1.37 0.77 0.26 0.30 0.41 0.29 -
P/RPS 0.70 0.33 0.18 0.11 0.10 0.23 0.19 24.25%
P/EPS 7.57 3.24 2.90 8.56 7.65 5.75 4.44 9.29%
EY 13.20 30.89 34.49 11.68 13.06 17.39 22.54 -8.52%
DY 3.89 10.20 7.96 8.61 6.67 8.05 17.24 -21.95%
P/NAPS 2.96 0.00 0.00 0.60 0.71 1.04 0.81 24.08%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 22/11/06 -
Price 1.94 1.67 0.90 0.30 0.31 0.42 0.33 -
P/RPS 0.66 0.40 0.21 0.13 0.11 0.24 0.21 21.00%
P/EPS 7.13 3.95 3.39 9.88 7.91 5.89 5.05 5.91%
EY 14.02 25.34 29.51 10.12 12.64 16.98 19.81 -5.59%
DY 4.13 8.37 6.81 7.46 6.45 7.86 15.15 -19.46%
P/NAPS 2.79 0.00 0.00 0.70 0.74 1.06 0.92 20.28%

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