[GCB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.74%
YoY- 775.71%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,429,301 1,407,111 1,314,124 1,054,107 575,149 691,720 424,963 22.38%
PBT 50,622 161,301 139,940 88,741 11,418 12,728 20,790 15.97%
Tax -12,155 -31,276 -3,936 -24,891 -3,312 -3,296 -3,490 23.09%
NP 38,467 130,025 136,004 63,850 8,106 9,432 17,300 14.23%
-
NP to SH 37,085 129,440 134,513 63,778 7,283 9,345 17,070 13.79%
-
Tax Rate 24.01% 19.39% 2.81% 28.05% 29.01% 25.90% 16.79% -
Total Cost 1,390,834 1,277,086 1,178,120 990,257 567,043 682,288 407,663 22.67%
-
Net Worth 336,654 331,430 0 0 103,499 100,173 94,759 23.50%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 23,825 38,097 44,408 14,710 5,370 4,793 7,923 20.12%
Div Payout % 64.24% 29.43% 33.01% 23.06% 73.74% 51.30% 46.42% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 336,654 331,430 0 0 103,499 100,173 94,759 23.50%
NOSH 475,702 475,920 317,879 240,147 239,860 238,450 239,411 12.11%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.69% 9.24% 10.35% 6.06% 1.41% 1.36% 4.07% -
ROE 11.02% 39.05% 0.00% 0.00% 7.04% 9.33% 18.01% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 300.46 295.66 413.40 438.94 239.78 290.09 177.50 9.15%
EPS 7.80 27.20 42.32 26.56 3.04 3.92 7.13 1.50%
DPS 5.00 8.01 13.97 6.13 2.24 2.00 3.30 7.16%
NAPS 0.7077 0.6964 0.00 0.00 0.4315 0.4201 0.3958 10.15%
Adjusted Per Share Value based on latest NOSH - 240,147
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 121.65 119.76 111.85 89.72 48.95 58.87 36.17 22.38%
EPS 3.16 11.02 11.45 5.43 0.62 0.80 1.45 13.85%
DPS 2.03 3.24 3.78 1.25 0.46 0.41 0.67 20.27%
NAPS 0.2865 0.2821 0.00 0.00 0.0881 0.0853 0.0807 23.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.66 2.06 1.37 0.77 0.26 0.30 0.41 -
P/RPS 0.55 0.70 0.33 0.18 0.11 0.10 0.23 15.62%
P/EPS 21.29 7.57 3.24 2.90 8.56 7.65 5.75 24.35%
EY 4.70 13.20 30.89 34.49 11.68 13.06 17.39 -19.57%
DY 3.01 3.89 10.20 7.96 8.61 6.67 8.05 -15.10%
P/NAPS 2.35 2.96 0.00 0.00 0.60 0.71 1.04 14.53%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 16/11/12 09/11/11 18/11/10 25/11/09 27/11/08 28/11/07 -
Price 1.51 1.94 1.67 0.90 0.30 0.31 0.42 -
P/RPS 0.50 0.66 0.40 0.21 0.13 0.11 0.24 12.99%
P/EPS 19.37 7.13 3.95 3.39 9.88 7.91 5.89 21.92%
EY 5.16 14.02 25.34 29.51 10.12 12.64 16.98 -17.99%
DY 3.31 4.13 8.37 6.81 7.46 6.45 7.86 -13.41%
P/NAPS 2.13 2.79 0.00 0.00 0.70 0.74 1.06 12.32%

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