Highlights

[GCB] QoQ Quarter Result on 2018-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 18-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     43.65%    YoY -     104.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 744,608 753,061 648,074 651,292 598,781 491,584 519,689 27.07%
  QoQ % -1.12% 16.20% -0.49% 8.77% 21.81% -5.41% -
  Horiz. % 143.28% 144.91% 124.70% 125.32% 115.22% 94.59% 100.00%
PBT 70,315 72,044 63,843 55,251 53,902 53,634 46,676 31.38%
  QoQ % -2.40% 12.85% 15.55% 2.50% 0.50% 14.91% -
  Horiz. % 150.64% 154.35% 136.78% 118.37% 115.48% 114.91% 100.00%
Tax -9,783 -11,047 -10,703 7,770 -10,031 -10,604 -7,344 21.05%
  QoQ % 11.44% -3.21% -237.75% 177.46% 5.40% -44.39% -
  Horiz. % 133.21% 150.42% 145.74% -105.80% 136.59% 144.39% 100.00%
NP 60,532 60,997 53,140 63,021 43,871 43,030 39,332 33.26%
  QoQ % -0.76% 14.79% -15.68% 43.65% 1.95% 9.40% -
  Horiz. % 153.90% 155.08% 135.11% 160.23% 111.54% 109.40% 100.00%
NP to SH 60,532 60,997 53,140 63,021 43,871 43,030 39,332 33.26%
  QoQ % -0.76% 14.79% -15.68% 43.65% 1.95% 9.40% -
  Horiz. % 153.90% 155.08% 135.11% 160.23% 111.54% 109.40% 100.00%
Tax Rate 13.91 % 15.33 % 16.76 % -14.06 % 18.61 % 19.77 % 15.73 % -7.86%
  QoQ % -9.26% -8.53% 219.20% -175.55% -5.87% 25.68% -
  Horiz. % 88.43% 97.46% 106.55% -89.38% 118.31% 125.68% 100.00%
Total Cost 684,076 692,064 594,934 588,271 554,910 448,554 480,357 26.55%
  QoQ % -1.15% 16.33% 1.13% 6.01% 23.71% -6.62% -
  Horiz. % 142.41% 144.07% 123.85% 122.47% 115.52% 93.38% 100.00%
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
  QoQ % 6.76% 9.28% 5.90% 10.75% 6.79% 10.86% -
  Horiz. % 161.98% 151.72% 138.84% 131.11% 118.38% 110.86% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,778 7,167 7,167 9,557 - 9,556 - -
  QoQ % -33.33% 0.00% -25.01% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 75.00% 100.01% 0.00% 100.00% -
Div Payout % 7.89 % 11.75 % 13.49 % 15.17 % - % 22.21 % - % -
  QoQ % -32.85% -12.90% -11.07% 0.00% 0.00% 0.00% -
  Horiz. % 35.52% 52.90% 60.74% 68.30% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 823,879 771,702 706,195 666,856 602,106 563,842 508,626 37.88%
  QoQ % 6.76% 9.28% 5.90% 10.75% 6.79% 10.86% -
  Horiz. % 161.98% 151.72% 138.84% 131.11% 118.38% 110.86% 100.00%
NOSH 477,805 477,805 477,805 477,862 477,862 477,833 477,898 -0.01%
  QoQ % 0.00% 0.00% -0.01% 0.00% 0.01% -0.01% -
  Horiz. % 99.98% 99.98% 99.98% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.13 % 8.10 % 8.20 % 9.68 % 7.33 % 8.75 % 7.57 % 4.87%
  QoQ % 0.37% -1.22% -15.29% 32.06% -16.23% 15.59% -
  Horiz. % 107.40% 107.00% 108.32% 127.87% 96.83% 115.59% 100.00%
ROE 7.35 % 7.90 % 7.52 % 9.45 % 7.29 % 7.63 % 7.73 % -3.30%
  QoQ % -6.96% 5.05% -20.42% 29.63% -4.46% -1.29% -
  Horiz. % 95.08% 102.20% 97.28% 122.25% 94.31% 98.71% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.84 157.61 135.64 136.29 125.30 102.88 108.74 27.09%
  QoQ % -1.12% 16.20% -0.48% 8.77% 21.79% -5.39% -
  Horiz. % 143.31% 144.94% 124.74% 125.34% 115.23% 94.61% 100.00%
EPS 12.67 12.77 11.12 13.19 9.18 9.01 8.23 33.29%
  QoQ % -0.78% 14.84% -15.69% 43.68% 1.89% 9.48% -
  Horiz. % 153.95% 155.16% 135.12% 160.27% 111.54% 109.48% 100.00%
DPS 1.00 1.50 1.50 2.00 0.00 2.00 0.00 -
  QoQ % -33.33% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 75.00% 100.00% 0.00% 100.00% -
NAPS 1.7243 1.6151 1.4780 1.3955 1.2600 1.1800 1.0643 37.90%
  QoQ % 6.76% 9.28% 5.91% 10.75% 6.78% 10.87% -
  Horiz. % 162.01% 151.75% 138.87% 131.12% 118.39% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 71.68 72.49 62.39 62.70 57.64 47.32 50.03 27.06%
  QoQ % -1.12% 16.19% -0.49% 8.78% 21.81% -5.42% -
  Horiz. % 143.27% 144.89% 124.71% 125.32% 115.21% 94.58% 100.00%
EPS 5.83 5.87 5.12 6.07 4.22 4.14 3.79 33.22%
  QoQ % -0.68% 14.65% -15.65% 43.84% 1.93% 9.23% -
  Horiz. % 153.83% 154.88% 135.09% 160.16% 111.35% 109.23% 100.00%
DPS 0.46 0.69 0.69 0.92 0.00 0.92 0.00 -
  QoQ % -33.33% 0.00% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 75.00% 100.00% 0.00% 100.00% -
NAPS 0.7931 0.7429 0.6798 0.6420 0.5796 0.5428 0.4896 37.89%
  QoQ % 6.76% 9.28% 5.89% 10.77% 6.78% 10.87% -
  Horiz. % 161.99% 151.74% 138.85% 131.13% 118.38% 110.87% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.9800 3.3800 3.5500 2.7500 2.4200 1.6400 1.3800 -
P/RPS 2.55 2.14 2.62 2.02 1.93 1.59 1.27 59.09%
  QoQ % 19.16% -18.32% 29.70% 4.66% 21.38% 25.20% -
  Horiz. % 200.79% 168.50% 206.30% 159.06% 151.97% 125.20% 100.00%
P/EPS 31.42 26.48 31.92 20.85 26.36 18.21 16.77 51.92%
  QoQ % 18.66% -17.04% 53.09% -20.90% 44.76% 8.59% -
  Horiz. % 187.36% 157.90% 190.34% 124.33% 157.19% 108.59% 100.00%
EY 3.18 3.78 3.13 4.80 3.79 5.49 5.96 -34.19%
  QoQ % -15.87% 20.77% -34.79% 26.65% -30.97% -7.89% -
  Horiz. % 53.36% 63.42% 52.52% 80.54% 63.59% 92.11% 100.00%
DY 0.25 0.44 0.42 0.73 0.00 1.22 0.00 -
  QoQ % -43.18% 4.76% -42.47% 0.00% 0.00% 0.00% -
  Horiz. % 20.49% 36.07% 34.43% 59.84% 0.00% 100.00% -
P/NAPS 2.31 2.09 2.40 1.97 1.92 1.39 1.30 46.65%
  QoQ % 10.53% -12.92% 21.83% 2.60% 38.13% 6.92% -
  Horiz. % 177.69% 160.77% 184.62% 151.54% 147.69% 106.92% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 19/08/19 28/05/19 18/02/19 12/11/18 13/08/18 30/05/18 -
Price 2.5100 3.5300 4.0400 3.5000 2.8000 2.0600 1.7700 -
P/RPS 1.61 2.24 2.98 2.57 2.23 2.00 1.63 -0.82%
  QoQ % -28.12% -24.83% 15.95% 15.25% 11.50% 22.70% -
  Horiz. % 98.77% 137.42% 182.82% 157.67% 136.81% 122.70% 100.00%
P/EPS 19.81 27.65 36.33 26.54 30.50 22.88 21.51 -5.34%
  QoQ % -28.35% -23.89% 36.89% -12.98% 33.30% 6.37% -
  Horiz. % 92.10% 128.54% 168.90% 123.38% 141.79% 106.37% 100.00%
EY 5.05 3.62 2.75 3.77 3.28 4.37 4.65 5.65%
  QoQ % 39.50% 31.64% -27.06% 14.94% -24.94% -6.02% -
  Horiz. % 108.60% 77.85% 59.14% 81.08% 70.54% 93.98% 100.00%
DY 0.40 0.42 0.37 0.57 0.00 0.97 0.00 -
  QoQ % -4.76% 13.51% -35.09% 0.00% 0.00% 0.00% -
  Horiz. % 41.24% 43.30% 38.14% 58.76% 0.00% 100.00% -
P/NAPS 1.46 2.19 2.73 2.51 2.22 1.75 1.66 -8.20%
  QoQ % -33.33% -19.78% 8.76% 13.06% 26.86% 5.42% -
  Horiz. % 87.95% 131.93% 164.46% 151.20% 133.73% 105.42% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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