Highlights

[GCB] QoQ Quarter Result on 2012-06-30 [#2]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     12.78%    YoY -     2.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 364,283 425,819 348,474 312,843 354,340 391,454 365,721 -0.26%
  QoQ % -14.45% 22.20% 11.39% -11.71% -9.48% 7.04% -
  Horiz. % 99.61% 116.43% 95.28% 85.54% 96.89% 107.04% 100.00%
PBT 22,720 34,164 36,312 40,077 42,683 42,229 33,823 -23.28%
  QoQ % -33.50% -5.92% -9.39% -6.11% 1.08% 24.85% -
  Horiz. % 67.17% 101.01% 107.36% 118.49% 126.20% 124.85% 100.00%
Tax -5,855 -8,715 -8,724 -4,822 -11,249 -6,481 -7,585 -15.84%
  QoQ % 32.82% 0.10% -80.92% 57.13% -73.57% 14.56% -
  Horiz. % 77.19% 114.90% 115.02% 63.57% 148.31% 85.44% 100.00%
NP 16,865 25,449 27,588 35,255 31,434 35,748 26,238 -25.50%
  QoQ % -33.73% -7.75% -21.75% 12.16% -12.07% 36.25% -
  Horiz. % 64.28% 96.99% 105.15% 134.37% 119.80% 136.25% 100.00%
NP to SH 16,539 24,823 27,413 35,302 31,303 35,422 25,939 -25.90%
  QoQ % -33.37% -9.45% -22.35% 12.78% -11.63% 36.56% -
  Horiz. % 63.76% 95.70% 105.68% 136.10% 120.68% 136.56% 100.00%
Tax Rate 25.77 % 25.51 % 24.03 % 12.03 % 26.35 % 15.35 % 22.43 % 9.69%
  QoQ % 1.02% 6.16% 99.75% -54.35% 71.66% -31.56% -
  Horiz. % 114.89% 113.73% 107.13% 53.63% 117.48% 68.44% 100.00%
Total Cost 347,418 400,370 320,886 277,588 322,906 355,706 339,483 1.55%
  QoQ % -13.23% 24.77% 15.60% -14.03% -9.22% 4.78% -
  Horiz. % 102.34% 117.94% 94.52% 81.77% 95.12% 104.78% 100.00%
Net Worth 351,465 347,379 331,430 319,559 289,695 265,139 249,217 25.73%
  QoQ % 1.18% 4.81% 3.71% 10.31% 9.26% 6.39% -
  Horiz. % 141.03% 139.39% 132.99% 128.22% 116.24% 106.39% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,149 16,675 9,518 7,936 7,936 12,705 12,715 -31.85%
  QoQ % -57.13% 75.19% 19.93% -0.00% -37.53% -0.07% -
  Horiz. % 56.23% 131.15% 74.86% 62.42% 62.42% 99.93% 100.00%
Div Payout % 43.23 % 67.18 % 34.72 % 22.48 % 25.35 % 35.87 % 49.02 % -8.03%
  QoQ % -35.65% 93.49% 54.45% -11.32% -29.33% -26.83% -
  Horiz. % 88.19% 137.05% 70.83% 45.86% 51.71% 73.17% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 351,465 347,379 331,430 319,559 289,695 265,139 249,217 25.73%
  QoQ % 1.18% 4.81% 3.71% 10.31% 9.26% 6.39% -
  Horiz. % 141.03% 139.39% 132.99% 128.22% 116.24% 106.39% 100.00%
NOSH 476,628 476,449 475,920 317,464 317,474 317,646 317,879 30.97%
  QoQ % 0.04% 0.11% 49.91% -0.00% -0.05% -0.07% -
  Horiz. % 149.94% 149.88% 149.72% 99.87% 99.87% 99.93% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.63 % 5.98 % 7.92 % 11.27 % 8.87 % 9.13 % 7.17 % -25.27%
  QoQ % -22.58% -24.49% -29.72% 27.06% -2.85% 27.34% -
  Horiz. % 64.57% 83.40% 110.46% 157.18% 123.71% 127.34% 100.00%
ROE 4.71 % 7.15 % 8.27 % 11.05 % 10.81 % 13.36 % 10.41 % -41.04%
  QoQ % -34.13% -13.54% -25.16% 2.22% -19.09% 28.34% -
  Horiz. % 45.24% 68.68% 79.44% 106.15% 103.84% 128.34% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.43 89.37 73.22 98.54 111.61 123.24 115.05 -23.85%
  QoQ % -14.48% 22.06% -25.70% -11.71% -9.44% 7.12% -
  Horiz. % 66.43% 77.68% 63.64% 85.65% 97.01% 107.12% 100.00%
EPS 3.47 5.21 5.76 11.12 9.86 7.43 8.16 -43.42%
  QoQ % -33.40% -9.55% -48.20% 12.78% 32.71% -8.95% -
  Horiz. % 42.52% 63.85% 70.59% 136.27% 120.83% 91.05% 100.00%
DPS 1.50 3.50 2.00 2.50 2.50 4.00 4.00 -47.97%
  QoQ % -57.14% 75.00% -20.00% 0.00% -37.50% 0.00% -
  Horiz. % 37.50% 87.50% 50.00% 62.50% 62.50% 100.00% 100.00%
NAPS 0.7374 0.7291 0.6964 1.0066 0.9125 0.8347 0.7840 -4.00%
  QoQ % 1.14% 4.70% -30.82% 10.31% 9.32% 6.47% -
  Horiz. % 94.06% 93.00% 88.83% 128.39% 116.39% 106.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.07 40.99 33.55 30.12 34.11 37.68 35.21 -0.27%
  QoQ % -14.44% 22.18% 11.39% -11.70% -9.47% 7.02% -
  Horiz. % 99.60% 116.42% 95.29% 85.54% 96.88% 107.02% 100.00%
EPS 1.59 2.39 2.64 3.40 3.01 3.41 2.50 -26.02%
  QoQ % -33.47% -9.47% -22.35% 12.96% -11.73% 36.40% -
  Horiz. % 63.60% 95.60% 105.60% 136.00% 120.40% 136.40% 100.00%
DPS 0.69 1.61 0.92 0.76 0.76 1.22 1.22 -31.59%
  QoQ % -57.14% 75.00% 21.05% 0.00% -37.70% 0.00% -
  Horiz. % 56.56% 131.97% 75.41% 62.30% 62.30% 100.00% 100.00%
NAPS 0.3383 0.3344 0.3191 0.3076 0.2789 0.2552 0.2399 25.73%
  QoQ % 1.17% 4.79% 3.74% 10.29% 9.29% 6.38% -
  Horiz. % 141.02% 139.39% 133.01% 128.22% 116.26% 106.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.7800 1.6400 2.0600 1.9300 1.7800 1.3700 1.3700 -
P/RPS 2.33 1.83 2.81 1.96 1.59 1.11 1.19 56.45%
  QoQ % 27.32% -34.88% 43.37% 23.27% 43.24% -6.72% -
  Horiz. % 195.80% 153.78% 236.13% 164.71% 133.61% 93.28% 100.00%
P/EPS 51.30 31.48 35.76 17.36 18.05 12.29 16.79 110.42%
  QoQ % 62.96% -11.97% 105.99% -3.82% 46.87% -26.80% -
  Horiz. % 305.54% 187.49% 212.98% 103.39% 107.50% 73.20% 100.00%
EY 1.95 3.18 2.80 5.76 5.54 8.14 5.96 -52.49%
  QoQ % -38.68% 13.57% -51.39% 3.97% -31.94% 36.58% -
  Horiz. % 32.72% 53.36% 46.98% 96.64% 92.95% 136.58% 100.00%
DY 0.84 2.13 0.97 1.30 1.40 2.92 2.92 -56.39%
  QoQ % -60.56% 119.59% -25.38% -7.14% -52.05% 0.00% -
  Horiz. % 28.77% 72.95% 33.22% 44.52% 47.95% 100.00% 100.00%
P/NAPS 2.41 2.25 2.96 1.92 1.95 1.64 1.75 23.76%
  QoQ % 7.11% -23.99% 54.17% -1.54% 18.90% -6.29% -
  Horiz. % 137.71% 128.57% 169.14% 109.71% 111.43% 93.71% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 -
Price 1.8300 1.7200 1.9400 2.0200 1.8300 1.6500 1.6700 -
P/RPS 2.39 1.92 2.65 2.05 1.64 1.34 1.45 39.49%
  QoQ % 24.48% -27.55% 29.27% 25.00% 22.39% -7.59% -
  Horiz. % 164.83% 132.41% 182.76% 141.38% 113.10% 92.41% 100.00%
P/EPS 52.74 33.01 33.68 18.17 18.56 14.80 20.47 87.83%
  QoQ % 59.77% -1.99% 85.36% -2.10% 25.41% -27.70% -
  Horiz. % 257.65% 161.26% 164.53% 88.76% 90.67% 72.30% 100.00%
EY 1.90 3.03 2.97 5.50 5.39 6.76 4.89 -46.72%
  QoQ % -37.29% 2.02% -46.00% 2.04% -20.27% 38.24% -
  Horiz. % 38.85% 61.96% 60.74% 112.47% 110.22% 138.24% 100.00%
DY 0.82 2.03 1.03 1.24 1.37 2.42 2.40 -51.10%
  QoQ % -59.61% 97.09% -16.94% -9.49% -43.39% 0.83% -
  Horiz. % 34.17% 84.58% 42.92% 51.67% 57.08% 100.83% 100.00%
P/NAPS 2.48 2.36 2.79 2.01 2.01 1.98 2.13 10.66%
  QoQ % 5.08% -15.41% 38.81% 0.00% 1.52% -7.04% -
  Horiz. % 116.43% 110.80% 130.99% 94.37% 94.37% 92.96% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS