[GCB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -12.41%
YoY- -18.01%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,530,560 1,780,751 1,478,050 1,463,202 1,446,156 1,181,106 769,962 21.91%
PBT 53,105 -25,735 -8,410 130,316 158,971 118,040 47,305 1.94%
Tax -15,026 1,304 1,311 -25,018 -30,174 -6,361 -12,795 2.71%
NP 38,079 -24,431 -7,099 105,298 128,797 111,679 34,510 1.65%
-
NP to SH 38,305 -24,696 -7,841 104,218 127,114 111,507 33,839 2.08%
-
Tax Rate 28.29% - - 19.20% 18.98% 5.39% 27.05% -
Total Cost 2,492,481 1,805,182 1,485,149 1,357,904 1,317,359 1,069,427 735,452 22.53%
-
Net Worth 376,151 325,433 333,400 351,465 0 199,848 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 41,280 42,892 30,274 9,593 -
Div Payout % - - - 39.61% 33.74% 27.15% 28.35% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 376,151 325,433 333,400 351,465 0 199,848 0 -
NOSH 480,158 475,641 475,945 476,628 317,474 318,686 239,963 12.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.50% -1.37% -0.48% 7.20% 8.91% 9.46% 4.48% -
ROE 10.18% -7.59% -2.35% 29.65% 0.00% 55.80% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 530.40 374.39 310.55 306.99 455.52 370.62 320.87 8.72%
EPS 8.03 -5.19 -1.65 21.87 40.04 34.99 14.10 -8.94%
DPS 0.00 0.00 0.00 8.66 13.50 9.50 4.00 -
NAPS 0.7884 0.6842 0.7005 0.7374 0.00 0.6271 0.00 -
Adjusted Per Share Value based on latest NOSH - 476,628
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 215.38 151.56 125.80 124.54 123.09 100.53 65.53 21.91%
EPS 3.26 -2.10 -0.67 8.87 10.82 9.49 2.88 2.08%
DPS 0.00 0.00 0.00 3.51 3.65 2.58 0.82 -
NAPS 0.3202 0.277 0.2838 0.2991 0.00 0.1701 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.02 0.87 1.36 1.78 1.78 1.56 0.30 -
P/RPS 0.19 0.23 0.44 0.58 0.39 0.42 0.09 13.24%
P/EPS 12.70 -16.76 -82.55 8.14 4.45 4.46 2.13 34.62%
EY 7.87 -5.97 -1.21 12.28 22.49 22.43 47.01 -25.74%
DY 0.00 0.00 0.00 4.87 7.58 6.09 13.33 -
P/NAPS 1.29 1.27 1.94 2.41 0.00 2.49 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 27/05/10 -
Price 1.03 0.84 1.40 1.83 1.83 2.05 0.37 -
P/RPS 0.19 0.22 0.45 0.60 0.40 0.55 0.12 7.95%
P/EPS 12.83 -16.18 -84.98 8.37 4.57 5.86 2.62 30.28%
EY 7.79 -6.18 -1.18 11.95 21.88 17.07 38.11 -23.23%
DY 0.00 0.00 0.00 4.73 7.38 4.63 10.81 -
P/NAPS 1.31 1.23 2.00 2.48 0.00 3.27 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