[GCB] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.23%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,381,816 1,160,058 642,650 694,334 464,111 379,780 412,695 22.30%
PBT 150,079 111,449 20,741 9,740 17,619 20,910 20,019 39.87%
Tax -22,584 -10,066 -5,816 -2,426 -3,311 -3,079 -2,839 41.26%
NP 127,495 101,383 14,925 7,314 14,308 17,831 17,180 39.64%
-
NP to SH 125,895 101,148 14,265 6,987 14,211 17,561 17,009 39.57%
-
Tax Rate 15.05% 9.03% 28.04% 24.91% 18.79% 14.73% 14.18% -
Total Cost 1,254,321 1,058,675 627,725 687,020 449,803 361,949 395,515 21.20%
-
Net Worth 265,139 179,547 105,064 94,026 94,958 88,281 81,581 21.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 44,515 23,713 7,809 2,348 5,998 10,322 13,437 22.08%
Div Payout % 35.36% 23.44% 54.75% 33.61% 42.21% 58.78% 79.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 265,139 179,547 105,064 94,026 94,958 88,281 81,581 21.69%
NOSH 317,646 239,972 239,709 231,250 240,097 240,288 240,866 4.71%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.23% 8.74% 2.32% 1.05% 3.08% 4.70% 4.16% -
ROE 47.48% 56.34% 13.58% 7.43% 14.97% 19.89% 20.85% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 435.02 483.41 268.10 300.25 193.30 158.05 171.34 16.79%
EPS 39.63 42.15 5.95 3.02 5.92 7.31 7.06 33.29%
DPS 14.00 9.88 3.25 1.02 2.50 4.30 5.58 16.56%
NAPS 0.8347 0.7482 0.4383 0.4066 0.3955 0.3674 0.3387 16.21%
Adjusted Per Share Value based on latest NOSH - 231,250
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 117.61 98.74 54.70 59.10 39.50 32.32 35.13 22.29%
EPS 10.72 8.61 1.21 0.59 1.21 1.49 1.45 39.55%
DPS 3.79 2.02 0.66 0.20 0.51 0.88 1.14 22.15%
NAPS 0.2257 0.1528 0.0894 0.08 0.0808 0.0751 0.0694 21.70%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.37 1.12 0.30 0.35 0.40 0.32 0.32 -
P/RPS 0.31 0.23 0.11 0.12 0.21 0.20 0.19 8.49%
P/EPS 3.46 2.66 5.04 11.58 6.76 4.38 4.53 -4.38%
EY 28.93 37.63 19.84 8.63 14.80 22.84 22.07 4.61%
DY 10.22 8.82 10.83 2.90 6.25 13.44 17.43 -8.50%
P/NAPS 1.64 1.50 0.68 0.86 1.01 0.87 0.94 9.71%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 31/01/11 24/02/10 26/02/09 29/02/08 26/02/07 08/03/06 -
Price 1.65 1.47 0.29 0.32 0.35 0.45 0.32 -
P/RPS 0.38 0.30 0.11 0.11 0.18 0.28 0.19 12.24%
P/EPS 4.16 3.49 4.87 10.59 5.91 6.16 4.53 -1.40%
EY 24.02 28.67 20.52 9.44 16.91 16.24 22.07 1.42%
DY 8.48 6.72 11.21 3.17 7.14 9.56 17.43 -11.31%
P/NAPS 1.98 1.96 0.66 0.79 0.88 1.22 0.94 13.21%

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