Highlights

[GCB] QoQ Quarter Result on 2015-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -95.56%    YoY -     110.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 597,512 583,386 591,391 653,774 708,831 576,564 441,500 22.28%
  QoQ % 2.42% -1.35% -9.54% -7.77% 22.94% 30.59% -
  Horiz. % 135.34% 132.14% 133.95% 148.08% 160.55% 130.59% 100.00%
PBT 17,254 13,769 15,917 13,340 24,004 -156 -815 -
  QoQ % 25.31% -13.50% 19.32% -44.43% 15,487.18% 80.86% -
  Horiz. % -2,117.06% -1,689.45% -1,953.01% -1,636.81% -2,945.28% 19.14% 100.00%
Tax -1,916 -3,084 -1,915 -12,973 -2,558 2,420 -885 67.12%
  QoQ % 37.87% -61.04% 85.24% -407.15% -205.70% 373.45% -
  Horiz. % 216.50% 348.47% 216.38% 1,465.88% 289.04% -273.45% 100.00%
NP 15,338 10,685 14,002 367 21,446 2,264 -1,700 -
  QoQ % 43.55% -23.69% 3,715.26% -98.29% 847.26% 233.18% -
  Horiz. % -902.24% -628.53% -823.65% -21.59% -1,261.53% -133.18% 100.00%
NP to SH 15,484 10,662 13,693 963 21,686 1,963 -1,855 -
  QoQ % 45.23% -22.14% 1,321.91% -95.56% 1,004.74% 205.82% -
  Horiz. % -834.72% -574.77% -738.17% -51.91% -1,169.06% -105.82% 100.00%
Tax Rate 11.10 % 22.40 % 12.03 % 97.25 % 10.66 % - % - % -
  QoQ % -50.45% 86.20% -87.63% 812.29% 0.00% 0.00% -
  Horiz. % 104.13% 210.13% 112.85% 912.29% 100.00% - -
Total Cost 582,174 572,701 577,389 653,407 687,385 574,300 443,200 19.88%
  QoQ % 1.65% -0.81% -11.63% -4.94% 19.69% 29.58% -
  Horiz. % 131.36% 129.22% 130.28% 147.43% 155.10% 129.58% 100.00%
Net Worth 412,237 391,577 376,151 377,196 382,054 335,194 325,433 17.02%
  QoQ % 5.28% 4.10% -0.28% -1.27% 13.98% 3.00% -
  Horiz. % 126.67% 120.32% 115.58% 115.91% 117.40% 103.00% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,168 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 46.30 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 412,237 391,577 376,151 377,196 382,054 335,194 325,433 17.02%
  QoQ % 5.28% 4.10% -0.28% -1.27% 13.98% 3.00% -
  Horiz. % 126.67% 120.32% 115.58% 115.91% 117.40% 103.00% 100.00%
NOSH 477,901 478,116 477,108 477,222 476,615 478,780 475,641 0.32%
  QoQ % -0.05% 0.21% -0.02% 0.13% -0.45% 0.66% -
  Horiz. % 100.48% 100.52% 100.31% 100.33% 100.20% 100.66% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.57 % 1.83 % 2.37 % 0.06 % 3.03 % 0.39 % -0.39 % -
  QoQ % 40.44% -22.78% 3,850.00% -98.02% 676.92% 200.00% -
  Horiz. % -658.97% -469.23% -607.69% -15.38% -776.92% -100.00% 100.00%
ROE 3.76 % 2.72 % 3.64 % 0.26 % 5.68 % 0.59 % -0.57 % -
  QoQ % 38.24% -25.27% 1,300.00% -95.42% 862.71% 203.51% -
  Horiz. % -659.65% -477.19% -638.60% -45.61% -996.49% -103.51% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 125.03 122.02 123.95 137.00 148.72 120.42 92.82 21.90%
  QoQ % 2.47% -1.56% -9.53% -7.88% 23.50% 29.73% -
  Horiz. % 134.70% 131.46% 133.54% 147.60% 160.22% 129.73% 100.00%
EPS 3.24 2.23 2.87 0.20 4.55 0.41 -0.39 -
  QoQ % 45.29% -22.30% 1,335.00% -95.60% 1,009.76% 205.13% -
  Horiz. % -830.77% -571.79% -735.90% -51.28% -1,166.67% -105.13% 100.00%
DPS 1.50 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. % 100.00% - - - - - -
NAPS 0.8626 0.8190 0.7884 0.7904 0.8016 0.7001 0.6842 16.65%
  QoQ % 5.32% 3.88% -0.25% -1.40% 14.50% 2.32% -
  Horiz. % 126.07% 119.70% 115.23% 115.52% 117.16% 102.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.52 56.16 56.93 62.94 68.24 55.50 42.50 22.29%
  QoQ % 2.42% -1.35% -9.55% -7.77% 22.95% 30.59% -
  Horiz. % 135.34% 132.14% 133.95% 148.09% 160.56% 130.59% 100.00%
EPS 1.49 1.03 1.32 0.09 2.09 0.19 -0.18 -
  QoQ % 44.66% -21.97% 1,366.67% -95.69% 1,000.00% 205.56% -
  Horiz. % -827.78% -572.22% -733.33% -50.00% -1,161.11% -105.56% 100.00%
DPS 0.69 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. % 100.00% - - - - - -
NAPS 0.3968 0.3770 0.3621 0.3631 0.3678 0.3227 0.3133 17.01%
  QoQ % 5.25% 4.11% -0.28% -1.28% 13.98% 3.00% -
  Horiz. % 126.65% 120.33% 115.58% 115.90% 117.40% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.0200 0.8950 1.0200 1.3500 0.8450 0.7900 0.8700 -
P/RPS 0.82 0.73 0.82 0.99 0.57 0.66 0.94 -8.68%
  QoQ % 12.33% -10.98% -17.17% 73.68% -13.64% -29.79% -
  Horiz. % 87.23% 77.66% 87.23% 105.32% 60.64% 70.21% 100.00%
P/EPS 31.48 40.13 35.54 669.00 18.57 192.68 -223.08 -
  QoQ % -21.55% 12.92% -94.69% 3,502.58% -90.36% 186.37% -
  Horiz. % -14.11% -17.99% -15.93% -299.89% -8.32% -86.37% 100.00%
EY 3.18 2.49 2.81 0.15 5.38 0.52 -0.45 -
  QoQ % 27.71% -11.39% 1,773.33% -97.21% 934.62% 215.56% -
  Horiz. % -706.67% -553.33% -624.44% -33.33% -1,195.56% -115.56% 100.00%
DY 1.47 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. % 100.00% - - - - - -
P/NAPS 1.18 1.09 1.29 1.71 1.05 1.13 1.27 -4.77%
  QoQ % 8.26% -15.50% -24.56% 62.86% -7.08% -11.02% -
  Horiz. % 92.91% 85.83% 101.57% 134.65% 82.68% 88.98% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 18/11/16 12/08/16 30/05/16 29/02/16 24/11/15 25/08/15 22/05/15 -
Price 1.1600 0.9050 1.0300 1.1700 0.8500 0.7700 0.8400 -
P/RPS 0.93 0.74 0.83 0.85 0.57 0.64 0.90 2.20%
  QoQ % 25.68% -10.84% -2.35% 49.12% -10.94% -28.89% -
  Horiz. % 103.33% 82.22% 92.22% 94.44% 63.33% 71.11% 100.00%
P/EPS 35.80 40.58 35.89 579.80 18.68 187.80 -215.38 -
  QoQ % -11.78% 13.07% -93.81% 3,003.85% -90.05% 187.19% -
  Horiz. % -16.62% -18.84% -16.66% -269.20% -8.67% -87.19% 100.00%
EY 2.79 2.46 2.79 0.17 5.35 0.53 -0.46 -
  QoQ % 13.41% -11.83% 1,541.18% -96.82% 909.43% 215.22% -
  Horiz. % -606.52% -534.78% -606.52% -36.96% -1,163.04% -115.22% 100.00%
DY 1.29 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. % 100.00% - - - - - -
P/NAPS 1.34 1.11 1.31 1.48 1.06 1.10 1.23 5.86%
  QoQ % 20.72% -15.27% -11.49% 39.62% -3.64% -10.57% -
  Horiz. % 108.94% 90.24% 106.50% 120.33% 86.18% 89.43% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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