[GCB] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9.04%
YoY- -145.33%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,199,977 2,426,063 2,230,788 1,685,992 1,429,301 1,407,111 1,314,124 8.95%
PBT 76,580 60,280 9,617 -16,609 50,622 161,301 139,940 -9.55%
Tax -14,493 -19,888 2,419 741 -12,155 -31,276 -3,936 24.24%
NP 62,087 40,392 12,036 -15,868 38,467 130,025 136,004 -12.24%
-
NP to SH 62,087 40,802 12,342 -16,812 37,085 129,440 134,513 -12.07%
-
Tax Rate 18.93% 32.99% -25.15% - 24.01% 19.39% 2.81% -
Total Cost 2,137,890 2,385,671 2,218,752 1,701,860 1,390,834 1,277,086 1,178,120 10.43%
-
Net Worth 468,455 412,237 382,054 320,831 336,654 331,430 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,779 7,168 - - 23,825 38,097 44,408 -31.00%
Div Payout % 7.70% 17.57% - - 64.24% 29.43% 33.01% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 468,455 412,237 382,054 320,831 336,654 331,430 0 -
NOSH 480,158 480,158 476,615 476,223 475,702 475,920 317,879 7.10%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.82% 1.66% 0.54% -0.94% 2.69% 9.24% 10.35% -
ROE 13.25% 9.90% 3.23% -5.24% 11.02% 39.05% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 460.33 507.65 468.05 354.03 300.46 295.66 413.40 1.80%
EPS 12.99 8.54 2.59 -3.53 7.80 27.20 42.32 -17.85%
DPS 1.00 1.50 0.00 0.00 5.00 8.01 13.97 -35.53%
NAPS 0.9802 0.8626 0.8016 0.6737 0.7077 0.6964 0.00 -
Adjusted Per Share Value based on latest NOSH - 476,223
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 187.25 206.49 189.87 143.50 121.65 119.76 111.85 8.95%
EPS 5.28 3.47 1.05 -1.43 3.16 11.02 11.45 -12.09%
DPS 0.41 0.61 0.00 0.00 2.03 3.24 3.78 -30.91%
NAPS 0.3987 0.3509 0.3252 0.2731 0.2865 0.2821 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.64 1.02 0.845 1.20 1.66 2.06 1.37 -
P/RPS 0.36 0.20 0.18 0.34 0.55 0.70 0.33 1.45%
P/EPS 12.62 11.95 32.63 -33.99 21.29 7.57 3.24 25.40%
EY 7.92 8.37 3.06 -2.94 4.70 13.20 30.89 -20.27%
DY 0.61 1.47 0.00 0.00 3.01 3.89 10.20 -37.43%
P/NAPS 1.67 1.18 1.05 1.78 2.35 2.96 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 09/11/11 -
Price 2.07 1.16 0.85 1.04 1.51 1.94 1.67 -
P/RPS 0.45 0.23 0.18 0.29 0.50 0.66 0.40 1.98%
P/EPS 15.93 13.59 32.82 -29.46 19.37 7.13 3.95 26.13%
EY 6.28 7.36 3.05 -3.39 5.16 14.02 25.34 -20.72%
DY 0.48 1.29 0.00 0.00 3.31 4.13 8.37 -37.87%
P/NAPS 2.11 1.34 1.06 1.54 2.13 2.79 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