[GCB] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[GCB] GUAN CHONG BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 8.67%
YoY- 17.41%
Quarter Report
Latest QR
Upcoming QR
GCB's Result
GCB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,530,770 3,953,198 3,735,711 3,203,453 2,389,731 2,038,681 2,355,713 11.51%
PBT 153,449 221,613 226,756 287,573 226,630 151,929 44,180 23.05%
Tax -34,010 -46,261 -41,833 -49,151 -23,568 -29,192 -8,649 25.62%
NP 119,439 175,352 184,923 238,422 203,062 122,737 35,531 22.38%
-
NP to SH 119,439 175,352 184,923 238,422 203,062 122,737 35,654 22.31%
-
Tax Rate 22.16% 20.87% 18.45% 17.09% 10.40% 19.21% 19.58% -
Total Cost 4,411,331 3,777,846 3,550,788 2,965,031 2,186,669 1,915,944 2,320,182 11.29%
-
Net Worth 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 25.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 21,123 47,030 35,758 27,561 26,280 4,779 7,168 19.72%
Div Payout % 17.69% 26.82% 19.34% 11.56% 12.94% 3.89% 20.11% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,674,371 1,402,698 1,222,410 1,048,862 706,195 508,626 426,857 25.56%
NOSH 1,174,914 1,057,132 1,035,161 1,009,078 480,158 480,158 480,158 16.07%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.64% 4.44% 4.95% 7.44% 8.50% 6.02% 1.51% -
ROE 7.13% 12.50% 15.13% 22.73% 28.75% 24.13% 8.35% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 385.63 374.69 361.16 317.67 500.15 426.59 493.10 -4.01%
EPS 10.17 16.62 17.88 23.64 42.50 25.68 7.46 5.29%
DPS 1.80 4.50 3.46 2.73 5.50 1.00 1.50 3.08%
NAPS 1.4251 1.3295 1.1818 1.0401 1.478 1.0643 0.8935 8.08%
Adjusted Per Share Value based on latest NOSH - 1,009,078
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 385.63 336.47 317.96 272.65 203.40 173.52 200.50 11.51%
EPS 10.17 14.92 15.74 20.29 17.28 10.45 3.03 22.35%
DPS 1.80 4.00 3.04 2.35 2.24 0.41 0.61 19.75%
NAPS 1.4251 1.1939 1.0404 0.8927 0.6011 0.4329 0.3633 25.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.42 2.65 3.14 2.00 3.55 1.38 0.93 -
P/RPS 0.63 0.71 0.87 0.63 0.71 0.32 0.19 22.10%
P/EPS 23.81 15.94 17.56 8.46 8.35 5.37 12.46 11.39%
EY 4.20 6.27 5.69 11.82 11.97 18.61 8.02 -10.21%
DY 0.74 1.70 1.10 1.37 1.55 0.72 1.61 -12.14%
P/NAPS 1.70 1.99 2.66 1.92 2.40 1.30 1.04 8.53%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 30/05/22 27/05/21 29/05/20 28/05/19 30/05/18 30/05/17 -
Price 2.51 2.23 2.80 2.94 4.04 1.77 1.01 -
P/RPS 0.65 0.60 0.78 0.93 0.81 0.41 0.20 21.69%
P/EPS 24.69 13.42 15.66 12.43 9.51 6.89 13.53 10.53%
EY 4.05 7.45 6.38 8.04 10.52 14.51 7.39 -9.53%
DY 0.72 2.02 1.23 0.93 1.36 0.56 1.49 -11.41%
P/NAPS 1.76 1.68 2.37 2.83 2.73 1.66 1.13 7.66%

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