[GCB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -51.42%
YoY- -71.35%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,426,063 2,230,788 1,685,992 1,429,301 1,407,111 1,314,124 1,054,107 14.88%
PBT 60,280 9,617 -16,609 50,622 161,301 139,940 88,741 -6.23%
Tax -19,888 2,419 741 -12,155 -31,276 -3,936 -24,891 -3.66%
NP 40,392 12,036 -15,868 38,467 130,025 136,004 63,850 -7.34%
-
NP to SH 40,802 12,342 -16,812 37,085 129,440 134,513 63,778 -7.16%
-
Tax Rate 32.99% -25.15% - 24.01% 19.39% 2.81% 28.05% -
Total Cost 2,385,671 2,218,752 1,701,860 1,390,834 1,277,086 1,178,120 990,257 15.76%
-
Net Worth 412,237 382,054 320,831 336,654 331,430 0 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,168 - - 23,825 38,097 44,408 14,710 -11.28%
Div Payout % 17.57% - - 64.24% 29.43% 33.01% 23.06% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 412,237 382,054 320,831 336,654 331,430 0 0 -
NOSH 480,158 476,615 476,223 475,702 475,920 317,879 240,147 12.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.66% 0.54% -0.94% 2.69% 9.24% 10.35% 6.06% -
ROE 9.90% 3.23% -5.24% 11.02% 39.05% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 507.65 468.05 354.03 300.46 295.66 413.40 438.94 2.45%
EPS 8.54 2.59 -3.53 7.80 27.20 42.32 26.56 -17.21%
DPS 1.50 0.00 0.00 5.00 8.01 13.97 6.13 -20.89%
NAPS 0.8626 0.8016 0.6737 0.7077 0.6964 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 475,702
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 206.49 189.87 143.50 121.65 119.76 111.85 89.72 14.88%
EPS 3.47 1.05 -1.43 3.16 11.02 11.45 5.43 -7.18%
DPS 0.61 0.00 0.00 2.03 3.24 3.78 1.25 -11.26%
NAPS 0.3509 0.3252 0.2731 0.2865 0.2821 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.02 0.845 1.20 1.66 2.06 1.37 0.77 -
P/RPS 0.20 0.18 0.34 0.55 0.70 0.33 0.18 1.76%
P/EPS 11.95 32.63 -33.99 21.29 7.57 3.24 2.90 26.59%
EY 8.37 3.06 -2.94 4.70 13.20 30.89 34.49 -21.00%
DY 1.47 0.00 0.00 3.01 3.89 10.20 7.96 -24.51%
P/NAPS 1.18 1.05 1.78 2.35 2.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 18/11/10 -
Price 1.16 0.85 1.04 1.51 1.94 1.67 0.90 -
P/RPS 0.23 0.18 0.29 0.50 0.66 0.40 0.21 1.52%
P/EPS 13.59 32.82 -29.46 19.37 7.13 3.95 3.39 26.01%
EY 7.36 3.05 -3.39 5.16 14.02 25.34 29.51 -20.64%
DY 1.29 0.00 0.00 3.31 4.13 8.37 6.81 -24.19%
P/NAPS 1.34 1.06 1.54 2.13 2.79 0.00 0.00 -

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