[GCB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 95.87%
YoY- 104.16%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,453,259 1,381,816 1,160,058 642,650 694,334 464,111 379,780 25.03%
PBT 150,279 150,079 111,449 20,741 9,740 17,619 20,910 38.87%
Tax -30,412 -22,584 -10,066 -5,816 -2,426 -3,311 -3,079 46.42%
NP 119,867 127,495 101,383 14,925 7,314 14,308 17,831 37.33%
-
NP to SH 118,982 125,895 101,148 14,265 6,987 14,211 17,561 37.51%
-
Tax Rate 20.24% 15.05% 9.03% 28.04% 24.91% 18.79% 14.73% -
Total Cost 1,333,392 1,254,321 1,058,675 627,725 687,020 449,803 361,949 24.25%
-
Net Worth 347,379 265,139 179,547 105,064 94,026 94,958 88,281 25.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 42,067 44,515 23,713 7,809 2,348 5,998 10,322 26.35%
Div Payout % 35.36% 35.36% 23.44% 54.75% 33.61% 42.21% 58.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 347,379 265,139 179,547 105,064 94,026 94,958 88,281 25.62%
NOSH 476,449 317,646 239,972 239,709 231,250 240,097 240,288 12.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.25% 9.23% 8.74% 2.32% 1.05% 3.08% 4.70% -
ROE 34.25% 47.48% 56.34% 13.58% 7.43% 14.97% 19.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 305.02 435.02 483.41 268.10 300.25 193.30 158.05 11.56%
EPS 24.97 39.63 42.15 5.95 3.02 5.92 7.31 22.69%
DPS 8.83 14.00 9.88 3.25 1.02 2.50 4.30 12.72%
NAPS 0.7291 0.8347 0.7482 0.4383 0.4066 0.3955 0.3674 12.08%
Adjusted Per Share Value based on latest NOSH - 239,709
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 123.69 117.61 98.74 54.70 59.10 39.50 32.32 25.04%
EPS 10.13 10.72 8.61 1.21 0.59 1.21 1.49 37.59%
DPS 3.58 3.79 2.02 0.66 0.20 0.51 0.88 26.32%
NAPS 0.2957 0.2257 0.1528 0.0894 0.08 0.0808 0.0751 25.63%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.64 1.37 1.12 0.30 0.35 0.40 0.32 -
P/RPS 0.54 0.31 0.23 0.11 0.12 0.21 0.20 17.98%
P/EPS 6.57 3.46 2.66 5.04 11.58 6.76 4.38 6.98%
EY 15.23 28.93 37.63 19.84 8.63 14.80 22.84 -6.52%
DY 5.38 10.22 8.82 10.83 2.90 6.25 13.44 -14.13%
P/NAPS 2.25 1.64 1.50 0.68 0.86 1.01 0.87 17.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 31/01/11 24/02/10 26/02/09 29/02/08 26/02/07 -
Price 1.72 1.65 1.47 0.29 0.32 0.35 0.45 -
P/RPS 0.56 0.38 0.30 0.11 0.11 0.18 0.28 12.23%
P/EPS 6.89 4.16 3.49 4.87 10.59 5.91 6.16 1.88%
EY 14.52 24.02 28.67 20.52 9.44 16.91 16.24 -1.84%
DY 5.13 8.48 6.72 11.21 3.17 7.14 9.56 -9.84%
P/NAPS 2.36 1.98 1.96 0.66 0.79 0.88 1.22 11.61%

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