Highlights

[GCB] QoQ Quarter Result on 2013-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -33.37%    YoY -     -47.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 371,014 328,287 299,129 364,283 425,819 348,474 312,843 12.01%
  QoQ % 13.02% 9.75% -17.89% -14.45% 22.20% 11.39% -
  Horiz. % 118.59% 104.94% 95.62% 116.44% 136.11% 111.39% 100.00%
PBT -11,544 -12,738 9,433 22,720 34,164 36,312 40,077 -
  QoQ % 9.37% -235.04% -58.48% -33.50% -5.92% -9.39% -
  Horiz. % -28.80% -31.78% 23.54% 56.69% 85.25% 90.61% 100.00%
Tax 2,994 890 -1,573 -5,855 -8,715 -8,724 -4,822 -
  QoQ % 236.40% 156.58% 73.13% 32.82% 0.10% -80.92% -
  Horiz. % -62.09% -18.46% 32.62% 121.42% 180.73% 180.92% 100.00%
NP -8,550 -11,848 7,860 16,865 25,449 27,588 35,255 -
  QoQ % 27.84% -250.74% -53.39% -33.73% -7.75% -21.75% -
  Horiz. % -24.25% -33.61% 22.29% 47.84% 72.19% 78.25% 100.00%
NP to SH -8,706 -11,845 7,427 16,539 24,823 27,413 35,302 -
  QoQ % 26.50% -259.49% -55.09% -33.37% -9.45% -22.35% -
  Horiz. % -24.66% -33.55% 21.04% 46.85% 70.32% 77.65% 100.00%
Tax Rate - % - % 16.68 % 25.77 % 25.51 % 24.03 % 12.03 % -
  QoQ % 0.00% 0.00% -35.27% 1.02% 6.16% 99.75% -
  Horiz. % 0.00% 0.00% 138.65% 214.21% 212.05% 199.75% 100.00%
Total Cost 379,564 340,135 291,269 347,418 400,370 320,886 277,588 23.12%
  QoQ % 11.59% 16.78% -16.16% -13.23% 24.77% 15.60% -
  Horiz. % 136.74% 122.53% 104.93% 125.16% 144.23% 115.60% 100.00%
Net Worth 329,604 336,654 354,258 351,465 347,379 331,430 319,559 2.08%
  QoQ % -2.09% -4.97% 0.79% 1.18% 4.81% 3.71% -
  Horiz. % 103.14% 105.35% 110.86% 109.98% 108.71% 103.71% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 7,149 16,675 9,518 7,936 -
  QoQ % 0.00% 0.00% 0.00% -57.13% 75.19% 19.93% -
  Horiz. % 0.00% 0.00% 0.00% 90.08% 210.11% 119.93% 100.00%
Div Payout % - % - % - % 43.23 % 67.18 % 34.72 % 22.48 % -
  QoQ % 0.00% 0.00% 0.00% -35.65% 93.49% 54.45% -
  Horiz. % 0.00% 0.00% 0.00% 192.30% 298.84% 154.45% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 329,604 336,654 354,258 351,465 347,379 331,430 319,559 2.08%
  QoQ % -2.09% -4.97% 0.79% 1.18% 4.81% 3.71% -
  Horiz. % 103.14% 105.35% 110.86% 109.98% 108.71% 103.71% 100.00%
NOSH 477,134 475,702 476,089 476,628 476,449 475,920 317,464 31.11%
  QoQ % 0.30% -0.08% -0.11% 0.04% 0.11% 49.91% -
  Horiz. % 150.30% 149.84% 149.97% 150.14% 150.08% 149.91% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.30 % -3.61 % 2.63 % 4.63 % 5.98 % 7.92 % 11.27 % -
  QoQ % 36.29% -237.26% -43.20% -22.58% -24.49% -29.72% -
  Horiz. % -20.41% -32.03% 23.34% 41.08% 53.06% 70.28% 100.00%
ROE -2.64 % -3.52 % 2.10 % 4.71 % 7.15 % 8.27 % 11.05 % -
  QoQ % 25.00% -267.62% -55.41% -34.13% -13.54% -25.16% -
  Horiz. % -23.89% -31.86% 19.00% 42.62% 64.71% 74.84% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.76 69.01 62.83 76.43 89.37 73.22 98.54 -14.57%
  QoQ % 12.68% 9.84% -17.79% -14.48% 22.06% -25.70% -
  Horiz. % 78.91% 70.03% 63.76% 77.56% 90.69% 74.30% 100.00%
EPS -1.83 -2.49 1.56 3.47 5.21 5.76 11.12 -
  QoQ % 26.51% -259.62% -55.04% -33.40% -9.55% -48.20% -
  Horiz. % -16.46% -22.39% 14.03% 31.21% 46.85% 51.80% 100.00%
DPS 0.00 0.00 0.00 1.50 3.50 2.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% -57.14% 75.00% -20.00% -
  Horiz. % 0.00% 0.00% 0.00% 60.00% 140.00% 80.00% 100.00%
NAPS 0.6908 0.7077 0.7441 0.7374 0.7291 0.6964 1.0066 -22.14%
  QoQ % -2.39% -4.89% 0.91% 1.14% 4.70% -30.82% -
  Horiz. % 68.63% 70.31% 73.92% 73.26% 72.43% 69.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.72 31.60 28.80 35.07 40.99 33.55 30.12 12.00%
  QoQ % 13.04% 9.72% -17.88% -14.44% 22.18% 11.39% -
  Horiz. % 118.59% 104.91% 95.62% 116.43% 136.09% 111.39% 100.00%
EPS -0.84 -1.14 0.71 1.59 2.39 2.64 3.40 -
  QoQ % 26.32% -260.56% -55.35% -33.47% -9.47% -22.35% -
  Horiz. % -24.71% -33.53% 20.88% 46.76% 70.29% 77.65% 100.00%
DPS 0.00 0.00 0.00 0.69 1.61 0.92 0.76 -
  QoQ % 0.00% 0.00% 0.00% -57.14% 75.00% 21.05% -
  Horiz. % 0.00% 0.00% 0.00% 90.79% 211.84% 121.05% 100.00%
NAPS 0.3173 0.3241 0.3410 0.3383 0.3344 0.3191 0.3076 2.09%
  QoQ % -2.10% -4.96% 0.80% 1.17% 4.79% 3.74% -
  Horiz. % 103.15% 105.36% 110.86% 109.98% 108.71% 103.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.3700 1.6600 1.6900 1.7800 1.6400 2.0600 1.9300 -
P/RPS 1.76 2.41 2.69 2.33 1.83 2.81 1.96 -6.91%
  QoQ % -26.97% -10.41% 15.45% 27.32% -34.88% 43.37% -
  Horiz. % 89.80% 122.96% 137.24% 118.88% 93.37% 143.37% 100.00%
P/EPS -75.08 -66.67 108.33 51.30 31.48 35.76 17.36 -
  QoQ % -12.61% -161.54% 111.17% 62.96% -11.97% 105.99% -
  Horiz. % -432.49% -384.04% 624.02% 295.51% 181.34% 205.99% 100.00%
EY -1.33 -1.50 0.92 1.95 3.18 2.80 5.76 -
  QoQ % 11.33% -263.04% -52.82% -38.68% 13.57% -51.39% -
  Horiz. % -23.09% -26.04% 15.97% 33.85% 55.21% 48.61% 100.00%
DY 0.00 0.00 0.00 0.84 2.13 0.97 1.30 -
  QoQ % 0.00% 0.00% 0.00% -60.56% 119.59% -25.38% -
  Horiz. % 0.00% 0.00% 0.00% 64.62% 163.85% 74.62% 100.00%
P/NAPS 1.98 2.35 2.27 2.41 2.25 2.96 1.92 2.07%
  QoQ % -15.74% 3.52% -5.81% 7.11% -23.99% 54.17% -
  Horiz. % 103.12% 122.40% 118.23% 125.52% 117.19% 154.17% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 22/08/13 31/05/13 27/02/13 16/11/12 29/08/12 -
Price 1.5000 1.5100 1.6400 1.8300 1.7200 1.9400 2.0200 -
P/RPS 1.93 2.19 2.61 2.39 1.92 2.65 2.05 -3.93%
  QoQ % -11.87% -16.09% 9.21% 24.48% -27.55% 29.27% -
  Horiz. % 94.15% 106.83% 127.32% 116.59% 93.66% 129.27% 100.00%
P/EPS -82.21 -60.64 105.13 52.74 33.01 33.68 18.17 -
  QoQ % -35.57% -157.68% 99.34% 59.77% -1.99% 85.36% -
  Horiz. % -452.45% -333.74% 578.59% 290.26% 181.67% 185.36% 100.00%
EY -1.22 -1.65 0.95 1.90 3.03 2.97 5.50 -
  QoQ % 26.06% -273.68% -50.00% -37.29% 2.02% -46.00% -
  Horiz. % -22.18% -30.00% 17.27% 34.55% 55.09% 54.00% 100.00%
DY 0.00 0.00 0.00 0.82 2.03 1.03 1.24 -
  QoQ % 0.00% 0.00% 0.00% -59.61% 97.09% -16.94% -
  Horiz. % 0.00% 0.00% 0.00% 66.13% 163.71% 83.06% 100.00%
P/NAPS 2.17 2.13 2.20 2.48 2.36 2.79 2.01 5.22%
  QoQ % 1.88% -3.18% -11.29% 5.08% -15.41% 38.81% -
  Horiz. % 107.96% 105.97% 109.45% 123.38% 117.41% 138.81% 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
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. What Professor Dennis Etler said about China - Koon Yew Yin Koon Yew Yin's Blog
2. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
3. [MUST READ] Important message for all investors who are planning to invest in AT or existing AT shareholders Important message for all investors who are planning to invest in AT or existing AT shareholders
4. UNCOMMON ACTIVITIES SPOTTED ON RECENT CORPORATE EXERCISE OF THIS COMPANY!! Swim With Sharks
5. BREAKING: The Las Vegas Strip Is Back and May Be Better Than Ever [SEE INSIDE FOR TRIPLE DIGIT GAINS] A blog to publish and share information
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS