Highlights

[GCB] QoQ Quarter Result on 2016-09-30 [#3]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 18-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     45.23%    YoY -     -28.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 482,302 631,314 543,577 597,512 583,386 591,391 653,774 -18.37%
  QoQ % -23.60% 16.14% -9.03% 2.42% -1.35% -9.54% -
  Horiz. % 73.77% 96.56% 83.14% 91.39% 89.23% 90.46% 100.00%
PBT 27,073 6,767 5,268 17,254 13,769 15,917 13,340 60.36%
  QoQ % 300.07% 28.45% -69.47% 25.31% -13.50% 19.32% -
  Horiz. % 202.95% 50.73% 39.49% 129.34% 103.22% 119.32% 100.00%
Tax -4,190 -1,014 -2,532 -1,916 -3,084 -1,915 -12,973 -52.96%
  QoQ % -313.21% 59.95% -32.15% 37.87% -61.04% 85.24% -
  Horiz. % 32.30% 7.82% 19.52% 14.77% 23.77% 14.76% 100.00%
NP 22,883 5,753 2,736 15,338 10,685 14,002 367 1,476.37%
  QoQ % 297.76% 110.27% -82.16% 43.55% -23.69% 3,715.26% -
  Horiz. % 6,235.15% 1,567.57% 745.50% 4,179.29% 2,911.44% 3,815.26% 100.00%
NP to SH 22,883 5,753 2,736 15,484 10,662 13,693 963 728.13%
  QoQ % 297.76% 110.27% -82.33% 45.23% -22.14% 1,321.91% -
  Horiz. % 2,376.22% 597.40% 284.11% 1,607.89% 1,107.17% 1,421.91% 100.00%
Tax Rate 15.48 % 14.98 % 48.06 % 11.10 % 22.40 % 12.03 % 97.25 % -70.66%
  QoQ % 3.34% -68.83% 332.97% -50.45% 86.20% -87.63% -
  Horiz. % 15.92% 15.40% 49.42% 11.41% 23.03% 12.37% 100.00%
Total Cost 459,419 625,561 540,841 582,174 572,701 577,389 653,407 -20.95%
  QoQ % -26.56% 15.66% -7.10% 1.65% -0.81% -11.63% -
  Horiz. % 70.31% 95.74% 82.77% 89.10% 87.65% 88.37% 100.00%
Net Worth 442,956 426,857 424,391 412,237 391,577 376,151 377,196 11.32%
  QoQ % 3.77% 0.58% 2.95% 5.28% 4.10% -0.28% -
  Horiz. % 117.43% 113.17% 112.51% 109.29% 103.81% 99.72% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 7,168 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 46.30 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 442,956 426,857 424,391 412,237 391,577 376,151 377,196 11.32%
  QoQ % 3.77% 0.58% 2.95% 5.28% 4.10% -0.28% -
  Horiz. % 117.43% 113.17% 112.51% 109.29% 103.81% 99.72% 100.00%
NOSH 477,736 477,736 477,918 477,901 478,116 477,108 477,222 0.07%
  QoQ % 0.00% -0.04% 0.00% -0.05% 0.21% -0.02% -
  Horiz. % 100.11% 100.11% 100.15% 100.14% 100.19% 99.98% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.74 % 0.91 % 0.50 % 2.57 % 1.83 % 2.37 % 0.06 % 1,746.04%
  QoQ % 420.88% 82.00% -80.54% 40.44% -22.78% 3,850.00% -
  Horiz. % 7,900.00% 1,516.67% 833.33% 4,283.33% 3,050.00% 3,950.00% 100.00%
ROE 5.17 % 1.35 % 0.64 % 3.76 % 2.72 % 3.64 % 0.26 % 635.31%
  QoQ % 282.96% 110.94% -82.98% 38.24% -25.27% 1,300.00% -
  Horiz. % 1,988.46% 519.23% 246.15% 1,446.15% 1,046.15% 1,400.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 100.96 132.15 113.74 125.03 122.02 123.95 137.00 -18.43%
  QoQ % -23.60% 16.19% -9.03% 2.47% -1.56% -9.53% -
  Horiz. % 73.69% 96.46% 83.02% 91.26% 89.07% 90.47% 100.00%
EPS 4.79 1.20 0.57 3.24 2.23 2.87 0.20 732.49%
  QoQ % 299.17% 110.53% -82.41% 45.29% -22.30% 1,335.00% -
  Horiz. % 2,395.00% 600.00% 285.00% 1,620.00% 1,115.00% 1,435.00% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.9272 0.8935 0.8880 0.8626 0.8190 0.7884 0.7904 11.24%
  QoQ % 3.77% 0.62% 2.94% 5.32% 3.88% -0.25% -
  Horiz. % 117.31% 113.04% 112.35% 109.13% 103.62% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 46.43 60.77 52.33 57.52 56.16 56.93 62.94 -18.37%
  QoQ % -23.60% 16.13% -9.02% 2.42% -1.35% -9.55% -
  Horiz. % 73.77% 96.55% 83.14% 91.39% 89.23% 90.45% 100.00%
EPS 2.20 0.55 0.26 1.49 1.03 1.32 0.09 743.92%
  QoQ % 300.00% 111.54% -82.55% 44.66% -21.97% 1,366.67% -
  Horiz. % 2,444.44% 611.11% 288.89% 1,655.56% 1,144.44% 1,466.67% 100.00%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4264 0.4109 0.4085 0.3968 0.3770 0.3621 0.3631 11.32%
  QoQ % 3.77% 0.59% 2.95% 5.25% 4.11% -0.28% -
  Horiz. % 117.43% 113.16% 112.50% 109.28% 103.83% 99.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.1400 0.9300 1.0800 1.0200 0.8950 1.0200 1.3500 -
P/RPS 1.13 0.70 0.95 0.82 0.73 0.82 0.99 9.23%
  QoQ % 61.43% -26.32% 15.85% 12.33% -10.98% -17.17% -
  Horiz. % 114.14% 70.71% 95.96% 82.83% 73.74% 82.83% 100.00%
P/EPS 23.80 77.23 188.65 31.48 40.13 35.54 669.00 -89.21%
  QoQ % -69.18% -59.06% 499.27% -21.55% 12.92% -94.69% -
  Horiz. % 3.56% 11.54% 28.20% 4.71% 6.00% 5.31% 100.00%
EY 4.20 1.29 0.53 3.18 2.49 2.81 0.15 823.96%
  QoQ % 225.58% 143.40% -83.33% 27.71% -11.39% 1,773.33% -
  Horiz. % 2,800.00% 860.00% 353.33% 2,120.00% 1,660.00% 1,873.33% 100.00%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.23 1.04 1.22 1.18 1.09 1.29 1.71 -19.74%
  QoQ % 18.27% -14.75% 3.39% 8.26% -15.50% -24.56% -
  Horiz. % 71.93% 60.82% 71.35% 69.01% 63.74% 75.44% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 30/05/17 22/02/17 18/11/16 12/08/16 30/05/16 29/02/16 -
Price 1.6000 1.0100 1.0700 1.1600 0.9050 1.0300 1.1700 -
P/RPS 1.58 0.76 0.94 0.93 0.74 0.83 0.85 51.24%
  QoQ % 107.89% -19.15% 1.08% 25.68% -10.84% -2.35% -
  Horiz. % 185.88% 89.41% 110.59% 109.41% 87.06% 97.65% 100.00%
P/EPS 33.40 83.87 186.91 35.80 40.58 35.89 579.80 -85.11%
  QoQ % -60.18% -55.13% 422.09% -11.78% 13.07% -93.81% -
  Horiz. % 5.76% 14.47% 32.24% 6.17% 7.00% 6.19% 100.00%
EY 2.99 1.19 0.54 2.79 2.46 2.79 0.17 577.50%
  QoQ % 151.26% 120.37% -80.65% 13.41% -11.83% 1,541.18% -
  Horiz. % 1,758.82% 700.00% 317.65% 1,641.18% 1,447.06% 1,641.18% 100.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.73 1.13 1.20 1.34 1.11 1.31 1.48 10.98%
  QoQ % 53.10% -5.83% -10.45% 20.72% -15.27% -11.49% -
  Horiz. % 116.89% 76.35% 81.08% 90.54% 75.00% 88.51% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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