[GCB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 137.22%
YoY- 653.82%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,463,202 1,446,156 1,181,106 769,962 682,402 512,139 394,211 24.40%
PBT 130,316 158,971 118,040 47,305 7,205 15,253 21,967 34.50%
Tax -25,018 -30,174 -6,361 -12,795 -2,315 -3,152 -3,174 41.02%
NP 105,298 128,797 111,679 34,510 4,890 12,101 18,793 33.23%
-
NP to SH 104,218 127,114 111,507 33,839 4,489 11,857 18,612 33.22%
-
Tax Rate 19.20% 18.98% 5.39% 27.05% 32.13% 20.66% 14.45% -
Total Cost 1,357,904 1,317,359 1,069,427 735,452 677,512 500,038 375,418 23.87%
-
Net Worth 351,465 0 199,848 0 0 97,964 93,469 24.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 41,280 42,892 30,274 9,593 3,564 5,998 10,322 25.96%
Div Payout % 39.61% 33.74% 27.15% 28.35% 79.41% 50.59% 55.46% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 351,465 0 199,848 0 0 97,964 93,469 24.67%
NOSH 476,628 317,474 318,686 239,963 243,200 240,818 240,528 12.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.20% 8.91% 9.46% 4.48% 0.72% 2.36% 4.77% -
ROE 29.65% 0.00% 55.80% 0.00% 0.00% 12.10% 19.91% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 306.99 455.52 370.62 320.87 280.59 212.67 163.89 11.01%
EPS 21.87 40.04 34.99 14.10 1.85 4.92 7.74 18.88%
DPS 8.66 13.50 9.50 4.00 1.47 2.50 4.30 12.36%
NAPS 0.7374 0.00 0.6271 0.00 0.00 0.4068 0.3886 11.25%
Adjusted Per Share Value based on latest NOSH - 239,963
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 124.54 123.09 100.53 65.53 58.08 43.59 33.55 24.40%
EPS 8.87 10.82 9.49 2.88 0.38 1.01 1.58 33.27%
DPS 3.51 3.65 2.58 0.82 0.30 0.51 0.88 25.90%
NAPS 0.2991 0.00 0.1701 0.00 0.00 0.0834 0.0796 24.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.78 1.78 1.56 0.30 0.30 0.30 0.40 -
P/RPS 0.58 0.39 0.42 0.09 0.11 0.14 0.24 15.82%
P/EPS 8.14 4.45 4.46 2.13 16.25 6.09 5.17 7.85%
EY 12.28 22.49 22.43 47.01 6.15 16.41 19.34 -7.28%
DY 4.87 7.58 6.09 13.33 4.89 8.33 10.75 -12.35%
P/NAPS 2.41 0.00 2.49 0.00 0.00 0.74 1.03 15.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 23/05/12 16/05/11 27/05/10 28/05/09 28/05/08 18/05/07 -
Price 1.83 1.83 2.05 0.37 0.30 0.27 0.38 -
P/RPS 0.60 0.40 0.55 0.12 0.11 0.13 0.23 17.31%
P/EPS 8.37 4.57 5.86 2.62 16.25 5.48 4.91 9.28%
EY 11.95 21.88 17.07 38.11 6.15 18.24 20.36 -8.49%
DY 4.73 7.38 4.63 10.81 4.89 9.26 11.32 -13.52%
P/NAPS 2.48 0.00 3.27 0.00 0.00 0.66 0.98 16.71%

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