Highlights

[GCB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -9.45%    YoY -     -29.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 328,287 299,129 364,283 425,819 348,474 312,843 354,340 -4.96%
  QoQ % 9.75% -17.89% -14.45% 22.20% 11.39% -11.71% -
  Horiz. % 92.65% 84.42% 102.81% 120.17% 98.34% 88.29% 100.00%
PBT -12,738 9,433 22,720 34,164 36,312 40,077 42,683 -
  QoQ % -235.04% -58.48% -33.50% -5.92% -9.39% -6.11% -
  Horiz. % -29.84% 22.10% 53.23% 80.04% 85.07% 93.89% 100.00%
Tax 890 -1,573 -5,855 -8,715 -8,724 -4,822 -11,249 -
  QoQ % 156.58% 73.13% 32.82% 0.10% -80.92% 57.13% -
  Horiz. % -7.91% 13.98% 52.05% 77.47% 77.55% 42.87% 100.00%
NP -11,848 7,860 16,865 25,449 27,588 35,255 31,434 -
  QoQ % -250.74% -53.39% -33.73% -7.75% -21.75% 12.16% -
  Horiz. % -37.69% 25.00% 53.65% 80.96% 87.76% 112.16% 100.00%
NP to SH -11,845 7,427 16,539 24,823 27,413 35,302 31,303 -
  QoQ % -259.49% -55.09% -33.37% -9.45% -22.35% 12.78% -
  Horiz. % -37.84% 23.73% 52.84% 79.30% 87.57% 112.78% 100.00%
Tax Rate - % 16.68 % 25.77 % 25.51 % 24.03 % 12.03 % 26.35 % -
  QoQ % 0.00% -35.27% 1.02% 6.16% 99.75% -54.35% -
  Horiz. % 0.00% 63.30% 97.80% 96.81% 91.20% 45.65% 100.00%
Total Cost 340,135 291,269 347,418 400,370 320,886 277,588 322,906 3.52%
  QoQ % 16.78% -16.16% -13.23% 24.77% 15.60% -14.03% -
  Horiz. % 105.34% 90.20% 107.59% 123.99% 99.37% 85.97% 100.00%
Net Worth 336,654 354,258 351,465 347,379 331,430 319,559 289,695 10.52%
  QoQ % -4.97% 0.79% 1.18% 4.81% 3.71% 10.31% -
  Horiz. % 116.21% 122.29% 121.32% 119.91% 114.41% 110.31% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 7,149 16,675 9,518 7,936 7,936 -
  QoQ % 0.00% 0.00% -57.13% 75.19% 19.93% -0.00% -
  Horiz. % 0.00% 0.00% 90.08% 210.10% 119.93% 100.00% 100.00%
Div Payout % - % - % 43.23 % 67.18 % 34.72 % 22.48 % 25.35 % -
  QoQ % 0.00% 0.00% -35.65% 93.49% 54.45% -11.32% -
  Horiz. % 0.00% 0.00% 170.53% 265.01% 136.96% 88.68% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 336,654 354,258 351,465 347,379 331,430 319,559 289,695 10.52%
  QoQ % -4.97% 0.79% 1.18% 4.81% 3.71% 10.31% -
  Horiz. % 116.21% 122.29% 121.32% 119.91% 114.41% 110.31% 100.00%
NOSH 475,702 476,089 476,628 476,449 475,920 317,464 317,474 30.91%
  QoQ % -0.08% -0.11% 0.04% 0.11% 49.91% -0.00% -
  Horiz. % 149.84% 149.96% 150.13% 150.07% 149.91% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.61 % 2.63 % 4.63 % 5.98 % 7.92 % 11.27 % 8.87 % -
  QoQ % -237.26% -43.20% -22.58% -24.49% -29.72% 27.06% -
  Horiz. % -40.70% 29.65% 52.20% 67.42% 89.29% 127.06% 100.00%
ROE -3.52 % 2.10 % 4.71 % 7.15 % 8.27 % 11.05 % 10.81 % -
  QoQ % -267.62% -55.41% -34.13% -13.54% -25.16% 2.22% -
  Horiz. % -32.56% 19.43% 43.57% 66.14% 76.50% 102.22% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.01 62.83 76.43 89.37 73.22 98.54 111.61 -27.40%
  QoQ % 9.84% -17.79% -14.48% 22.06% -25.70% -11.71% -
  Horiz. % 61.83% 56.29% 68.48% 80.07% 65.60% 88.29% 100.00%
EPS -2.49 1.56 3.47 5.21 5.76 11.12 9.86 -
  QoQ % -259.62% -55.04% -33.40% -9.55% -48.20% 12.78% -
  Horiz. % -25.25% 15.82% 35.19% 52.84% 58.42% 112.78% 100.00%
DPS 0.00 0.00 1.50 3.50 2.00 2.50 2.50 -
  QoQ % 0.00% 0.00% -57.14% 75.00% -20.00% 0.00% -
  Horiz. % 0.00% 0.00% 60.00% 140.00% 80.00% 100.00% 100.00%
NAPS 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 0.9125 -15.57%
  QoQ % -4.89% 0.91% 1.14% 4.70% -30.82% 10.31% -
  Horiz. % 77.56% 81.55% 80.81% 79.90% 76.32% 110.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.60 28.80 35.07 40.99 33.55 30.12 34.11 -4.96%
  QoQ % 9.72% -17.88% -14.44% 22.18% 11.39% -11.70% -
  Horiz. % 92.64% 84.43% 102.81% 120.17% 98.36% 88.30% 100.00%
EPS -1.14 0.71 1.59 2.39 2.64 3.40 3.01 -
  QoQ % -260.56% -55.35% -33.47% -9.47% -22.35% 12.96% -
  Horiz. % -37.87% 23.59% 52.82% 79.40% 87.71% 112.96% 100.00%
DPS 0.00 0.00 0.69 1.61 0.92 0.76 0.76 -
  QoQ % 0.00% 0.00% -57.14% 75.00% 21.05% 0.00% -
  Horiz. % 0.00% 0.00% 90.79% 211.84% 121.05% 100.00% 100.00%
NAPS 0.3241 0.3410 0.3383 0.3344 0.3191 0.3076 0.2789 10.52%
  QoQ % -4.96% 0.80% 1.17% 4.79% 3.74% 10.29% -
  Horiz. % 116.21% 122.27% 121.30% 119.90% 114.41% 110.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.6600 1.6900 1.7800 1.6400 2.0600 1.9300 1.7800 -
P/RPS 2.41 2.69 2.33 1.83 2.81 1.96 1.59 31.92%
  QoQ % -10.41% 15.45% 27.32% -34.88% 43.37% 23.27% -
  Horiz. % 151.57% 169.18% 146.54% 115.09% 176.73% 123.27% 100.00%
P/EPS -66.67 108.33 51.30 31.48 35.76 17.36 18.05 -
  QoQ % -161.54% 111.17% 62.96% -11.97% 105.99% -3.82% -
  Horiz. % -369.36% 600.17% 284.21% 174.40% 198.12% 96.18% 100.00%
EY -1.50 0.92 1.95 3.18 2.80 5.76 5.54 -
  QoQ % -263.04% -52.82% -38.68% 13.57% -51.39% 3.97% -
  Horiz. % -27.08% 16.61% 35.20% 57.40% 50.54% 103.97% 100.00%
DY 0.00 0.00 0.84 2.13 0.97 1.30 1.40 -
  QoQ % 0.00% 0.00% -60.56% 119.59% -25.38% -7.14% -
  Horiz. % 0.00% 0.00% 60.00% 152.14% 69.29% 92.86% 100.00%
P/NAPS 2.35 2.27 2.41 2.25 2.96 1.92 1.95 13.23%
  QoQ % 3.52% -5.81% 7.11% -23.99% 54.17% -1.54% -
  Horiz. % 120.51% 116.41% 123.59% 115.38% 151.79% 98.46% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 23/05/12 -
Price 1.5100 1.6400 1.8300 1.7200 1.9400 2.0200 1.8300 -
P/RPS 2.19 2.61 2.39 1.92 2.65 2.05 1.64 21.24%
  QoQ % -16.09% 9.21% 24.48% -27.55% 29.27% 25.00% -
  Horiz. % 133.54% 159.15% 145.73% 117.07% 161.59% 125.00% 100.00%
P/EPS -60.64 105.13 52.74 33.01 33.68 18.17 18.56 -
  QoQ % -157.68% 99.34% 59.77% -1.99% 85.36% -2.10% -
  Horiz. % -326.72% 566.43% 284.16% 177.86% 181.47% 97.90% 100.00%
EY -1.65 0.95 1.90 3.03 2.97 5.50 5.39 -
  QoQ % -273.68% -50.00% -37.29% 2.02% -46.00% 2.04% -
  Horiz. % -30.61% 17.63% 35.25% 56.22% 55.10% 102.04% 100.00%
DY 0.00 0.00 0.82 2.03 1.03 1.24 1.37 -
  QoQ % 0.00% 0.00% -59.61% 97.09% -16.94% -9.49% -
  Horiz. % 0.00% 0.00% 59.85% 148.18% 75.18% 90.51% 100.00%
P/NAPS 2.13 2.20 2.48 2.36 2.79 2.01 2.01 3.94%
  QoQ % -3.18% -11.29% 5.08% -15.41% 38.81% 0.00% -
  Horiz. % 105.97% 109.45% 123.38% 117.41% 138.81% 100.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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