Highlights

[GCB] QoQ Quarter Result on 2014-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     28.60%    YoY -     -8.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 708,831 576,564 441,500 503,893 411,551 423,807 479,620 29.72%
  QoQ % 22.94% 30.59% -12.38% 22.44% -2.89% -11.64% -
  Horiz. % 147.79% 120.21% 92.05% 105.06% 85.81% 88.36% 100.00%
PBT 24,004 -156 -815 -13,416 -13,030 1,526 6,439 140.23%
  QoQ % 15,487.18% 80.86% 93.93% -2.96% -953.87% -76.30% -
  Horiz. % 372.79% -2.42% -12.66% -208.36% -202.36% 23.70% 100.00%
Tax -2,558 2,420 -885 3,442 13 -1,266 -1,000 86.93%
  QoQ % -205.70% 373.45% -125.71% 26,376.92% 101.03% -26.60% -
  Horiz. % 255.80% -242.00% 88.50% -344.20% -1.30% 126.60% 100.00%
NP 21,446 2,264 -1,700 -9,974 -13,017 260 5,439 149.38%
  QoQ % 847.26% 233.18% 82.96% 23.38% -5,106.54% -95.22% -
  Horiz. % 394.30% 41.63% -31.26% -183.38% -239.33% 4.78% 100.00%
NP to SH 21,686 1,963 -1,855 -9,452 -13,239 -150 5,283 156.15%
  QoQ % 1,004.74% 205.82% 80.37% 28.60% -8,726.00% -102.84% -
  Horiz. % 410.49% 37.16% -35.11% -178.91% -250.60% -2.84% 100.00%
Tax Rate 10.66 % - % - % - % - % 82.96 % 15.53 % -22.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 434.19% -
  Horiz. % 68.64% 0.00% 0.00% 0.00% 0.00% 534.19% 100.00%
Total Cost 687,385 574,300 443,200 513,867 424,568 423,547 474,181 28.06%
  QoQ % 19.69% 29.58% -13.75% 21.03% 0.24% -10.68% -
  Horiz. % 144.96% 121.11% 93.47% 108.37% 89.54% 89.32% 100.00%
Net Worth 382,054 335,194 325,433 321,636 320,831 347,750 333,400 9.50%
  QoQ % 13.98% 3.00% 1.18% 0.25% -7.74% 4.30% -
  Horiz. % 114.59% 100.54% 97.61% 96.47% 96.23% 104.30% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 382,054 335,194 325,433 321,636 320,831 347,750 333,400 9.50%
  QoQ % 13.98% 3.00% 1.18% 0.25% -7.74% 4.30% -
  Horiz. % 114.59% 100.54% 97.61% 96.47% 96.23% 104.30% 100.00%
NOSH 476,615 478,780 475,641 476,923 476,223 500,000 475,945 0.09%
  QoQ % -0.45% 0.66% -0.27% 0.15% -4.76% 5.05% -
  Horiz. % 100.14% 100.60% 99.94% 100.21% 100.06% 105.05% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.03 % 0.39 % -0.39 % -1.98 % -3.16 % 0.06 % 1.13 % 92.89%
  QoQ % 676.92% 200.00% 80.30% 37.34% -5,366.67% -94.69% -
  Horiz. % 268.14% 34.51% -34.51% -175.22% -279.65% 5.31% 100.00%
ROE 5.68 % 0.59 % -0.57 % -2.94 % -4.13 % -0.04 % 1.58 % 134.49%
  QoQ % 862.71% 203.51% 80.61% 28.81% -10,225.00% -102.53% -
  Horiz. % 359.49% 37.34% -36.08% -186.08% -261.39% -2.53% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 148.72 120.42 92.82 105.65 86.42 84.76 100.77 29.60%
  QoQ % 23.50% 29.73% -12.14% 22.25% 1.96% -15.89% -
  Horiz. % 147.58% 119.50% 92.11% 104.84% 85.76% 84.11% 100.00%
EPS 4.55 0.41 -0.39 -1.98 -2.78 0.03 1.11 155.91%
  QoQ % 1,009.76% 205.13% 80.30% 28.78% -9,366.67% -97.30% -
  Horiz. % 409.91% 36.94% -35.14% -178.38% -250.45% 2.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8016 0.7001 0.6842 0.6744 0.6737 0.6955 0.7005 9.39%
  QoQ % 14.50% 2.32% 1.45% 0.10% -3.13% -0.71% -
  Horiz. % 114.43% 99.94% 97.67% 96.27% 96.17% 99.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 68.24 55.50 42.50 48.51 39.62 40.80 46.17 29.72%
  QoQ % 22.95% 30.59% -12.39% 22.44% -2.89% -11.63% -
  Horiz. % 147.80% 120.21% 92.05% 105.07% 85.81% 88.37% 100.00%
EPS 2.09 0.19 -0.18 -0.91 -1.27 -0.01 0.51 155.87%
  QoQ % 1,000.00% 205.56% 80.22% 28.35% -12,600.00% -101.96% -
  Horiz. % 409.80% 37.25% -35.29% -178.43% -249.02% -1.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3678 0.3227 0.3133 0.3096 0.3089 0.3348 0.3210 9.49%
  QoQ % 13.98% 3.00% 1.20% 0.23% -7.74% 4.30% -
  Horiz. % 114.58% 100.53% 97.60% 96.45% 96.23% 104.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.8450 0.7900 0.8700 1.0200 1.2000 1.3000 1.3600 -
P/RPS 0.57 0.66 0.94 0.97 1.39 1.53 1.35 -43.69%
  QoQ % -13.64% -29.79% -3.09% -30.22% -9.15% 13.33% -
  Horiz. % 42.22% 48.89% 69.63% 71.85% 102.96% 113.33% 100.00%
P/EPS 18.57 192.68 -223.08 -51.47 -43.17 -4,333.33 122.52 -71.54%
  QoQ % -90.36% 186.37% -333.42% -19.23% 99.00% -3,636.84% -
  Horiz. % 15.16% 157.26% -182.08% -42.01% -35.24% -3,536.84% 100.00%
EY 5.38 0.52 -0.45 -1.94 -2.32 -0.02 0.82 250.07%
  QoQ % 934.62% 215.56% 76.80% 16.38% -11,500.00% -102.44% -
  Horiz. % 656.10% 63.41% -54.88% -236.59% -282.93% -2.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.13 1.27 1.51 1.78 1.87 1.94 -33.56%
  QoQ % -7.08% -11.02% -15.89% -15.17% -4.81% -3.61% -
  Horiz. % 54.12% 58.25% 65.46% 77.84% 91.75% 96.39% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 22/05/15 27/02/15 26/11/14 26/08/14 19/05/14 -
Price 0.8500 0.7700 0.8400 0.9500 1.0400 1.2800 1.4000 -
P/RPS 0.57 0.64 0.90 0.90 1.20 1.51 1.39 -44.77%
  QoQ % -10.94% -28.89% 0.00% -25.00% -20.53% 8.63% -
  Horiz. % 41.01% 46.04% 64.75% 64.75% 86.33% 108.63% 100.00%
P/EPS 18.68 187.80 -215.38 -47.93 -37.41 -4,266.67 126.13 -71.98%
  QoQ % -90.05% 187.19% -349.36% -28.12% 99.12% -3,482.76% -
  Horiz. % 14.81% 148.89% -170.76% -38.00% -29.66% -3,382.76% 100.00%
EY 5.35 0.53 -0.46 -2.09 -2.67 -0.02 0.79 257.53%
  QoQ % 909.43% 215.22% 77.99% 21.72% -13,250.00% -102.53% -
  Horiz. % 677.22% 67.09% -58.23% -264.56% -337.97% -2.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.06 1.10 1.23 1.41 1.54 1.84 2.00 -34.48%
  QoQ % -3.64% -10.57% -12.77% -8.44% -16.30% -8.00% -
  Horiz. % 53.00% 55.00% 61.50% 70.50% 77.00% 92.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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