Highlights

[GCB] QoQ Quarter Result on 2020-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 29-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     61.34%    YoY -     35.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,023,226 841,587 910,777 909,382 796,402 744,608 753,061 22.56%
  QoQ % 21.58% -7.60% 0.15% 14.19% 6.96% -1.12% -
  Horiz. % 135.88% 111.76% 120.94% 120.76% 105.76% 98.88% 100.00%
PBT 55,766 58,454 71,590 83,410 61,804 70,315 72,044 -15.63%
  QoQ % -4.60% -18.35% -14.17% 34.96% -12.10% -2.40% -
  Horiz. % 77.41% 81.14% 99.37% 115.78% 85.79% 97.60% 100.00%
Tax -8,494 -11,675 -14,614 -11,245 -17,076 -9,783 -11,047 -16.00%
  QoQ % 27.25% 20.11% -29.96% 34.15% -74.55% 11.44% -
  Horiz. % 76.89% 105.68% 132.29% 101.79% 154.58% 88.56% 100.00%
NP 47,272 46,779 56,976 72,165 44,728 60,532 60,997 -15.56%
  QoQ % 1.05% -17.90% -21.05% 61.34% -26.11% -0.76% -
  Horiz. % 77.50% 76.69% 93.41% 118.31% 73.33% 99.24% 100.00%
NP to SH 47,272 46,779 56,976 72,165 44,728 60,532 60,997 -15.56%
  QoQ % 1.05% -17.90% -21.05% 61.34% -26.11% -0.76% -
  Horiz. % 77.50% 76.69% 93.41% 118.31% 73.33% 99.24% 100.00%
Tax Rate 15.23 % 19.97 % 20.41 % 13.48 % 27.63 % 13.91 % 15.33 % -0.43%
  QoQ % -23.74% -2.16% 51.41% -51.21% 98.63% -9.26% -
  Horiz. % 99.35% 130.27% 133.14% 87.93% 180.23% 90.74% 100.00%
Total Cost 975,954 794,808 853,801 837,217 751,674 684,076 692,064 25.62%
  QoQ % 22.79% -6.91% 1.98% 11.38% 9.88% -1.15% -
  Horiz. % 141.02% 114.85% 123.37% 120.97% 108.61% 98.85% 100.00%
Net Worth 1,189,658 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 33.27%
  QoQ % 2.41% 2.82% 7.72% 100.99% -36.66% 6.76% -
  Horiz. % 154.16% 150.54% 146.40% 135.92% 67.62% 106.76% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,203 15,210 - 10,084 5,532 4,778 7,167 26.42%
  QoQ % -32.92% 0.00% 0.00% 82.28% 15.78% -33.33% -
  Horiz. % 142.37% 212.23% 0.00% 140.70% 77.19% 66.67% 100.00%
Div Payout % 21.59 % 32.52 % - % 13.97 % 12.37 % 7.89 % 11.75 % 49.74%
  QoQ % -33.61% 0.00% 0.00% 12.93% 56.78% -32.85% -
  Horiz. % 183.74% 276.77% 0.00% 118.89% 105.28% 67.15% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,189,658 1,161,709 1,129,798 1,048,862 521,852 823,879 771,702 33.27%
  QoQ % 2.41% 2.82% 7.72% 100.99% -36.66% 6.76% -
  Horiz. % 154.16% 150.54% 146.40% 135.92% 67.62% 106.76% 100.00%
NOSH 1,020,378 1,014,062 1,009,289 1,008,425 553,220 477,805 477,805 65.45%
  QoQ % 0.62% 0.47% 0.09% 82.28% 15.78% 0.00% -
  Horiz. % 213.56% 212.23% 211.23% 211.05% 115.78% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.62 % 5.56 % 6.26 % 7.94 % 5.62 % 8.13 % 8.10 % -31.11%
  QoQ % -16.91% -11.18% -21.16% 41.28% -30.87% 0.37% -
  Horiz. % 57.04% 68.64% 77.28% 98.02% 69.38% 100.37% 100.00%
ROE 3.97 % 4.03 % 5.04 % 6.88 % 8.57 % 7.35 % 7.90 % -36.66%
  QoQ % -1.49% -20.04% -26.74% -19.72% 16.60% -6.96% -
  Horiz. % 50.25% 51.01% 63.80% 87.09% 108.48% 93.04% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 100.28 82.99 90.24 90.18 143.96 155.84 157.61 -25.92%
  QoQ % 20.83% -8.03% 0.07% -37.36% -7.62% -1.12% -
  Horiz. % 63.63% 52.66% 57.26% 57.22% 91.34% 98.88% 100.00%
EPS 4.63 4.61 5.65 7.16 8.09 12.67 12.77 -49.00%
  QoQ % 0.43% -18.41% -21.09% -11.50% -36.15% -0.78% -
  Horiz. % 36.26% 36.10% 44.24% 56.07% 63.35% 99.22% 100.00%
DPS 1.00 1.50 0.00 1.00 1.00 1.00 1.50 -23.59%
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 66.67% 100.00% 0.00% 66.67% 66.67% 66.67% 100.00%
NAPS 1.1659 1.1456 1.1194 1.0401 0.9433 1.7243 1.6151 -19.45%
  QoQ % 1.77% 2.34% 7.62% 10.26% -45.29% 6.76% -
  Horiz. % 72.19% 70.93% 69.31% 64.40% 58.41% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 98.50 81.02 87.68 87.54 76.67 71.68 72.49 22.57%
  QoQ % 21.57% -7.60% 0.16% 14.18% 6.96% -1.12% -
  Horiz. % 135.88% 111.77% 120.95% 120.76% 105.77% 98.88% 100.00%
EPS 4.55 4.50 5.48 6.95 4.31 5.83 5.87 -15.55%
  QoQ % 1.11% -17.88% -21.15% 61.25% -26.07% -0.68% -
  Horiz. % 77.51% 76.66% 93.36% 118.40% 73.42% 99.32% 100.00%
DPS 0.98 1.46 0.00 0.97 0.53 0.46 0.69 26.22%
  QoQ % -32.88% 0.00% 0.00% 83.02% 15.22% -33.33% -
  Horiz. % 142.03% 211.59% 0.00% 140.58% 76.81% 66.67% 100.00%
NAPS 1.1452 1.1183 1.0876 1.0097 0.5024 0.7931 0.7429 33.27%
  QoQ % 2.41% 2.82% 7.72% 100.98% -36.65% 6.76% -
  Horiz. % 154.15% 150.53% 146.40% 135.91% 67.63% 106.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.6700 3.3000 2.6600 2.0000 3.0800 3.9800 3.3800 -
P/RPS 2.66 3.98 2.95 2.22 2.14 2.55 2.14 15.53%
  QoQ % -33.17% 34.92% 32.88% 3.74% -16.08% 19.16% -
  Horiz. % 124.30% 185.98% 137.85% 103.74% 100.00% 119.16% 100.00%
P/EPS 57.63 71.54 47.12 27.95 38.10 31.42 26.48 67.54%
  QoQ % -19.44% 51.83% 68.59% -26.64% 21.26% 18.66% -
  Horiz. % 217.64% 270.17% 177.95% 105.55% 143.88% 118.66% 100.00%
EY 1.74 1.40 2.12 3.58 2.63 3.18 3.78 -40.24%
  QoQ % 24.29% -33.96% -40.78% 36.12% -17.30% -15.87% -
  Horiz. % 46.03% 37.04% 56.08% 94.71% 69.58% 84.13% 100.00%
DY 0.37 0.45 0.00 0.50 0.32 0.25 0.44 -10.86%
  QoQ % -17.78% 0.00% 0.00% 56.25% 28.00% -43.18% -
  Horiz. % 84.09% 102.27% 0.00% 113.64% 72.73% 56.82% 100.00%
P/NAPS 2.29 2.88 2.38 1.92 3.27 2.31 2.09 6.25%
  QoQ % -20.49% 21.01% 23.96% -41.28% 41.56% 10.53% -
  Horiz. % 109.57% 137.80% 113.88% 91.87% 156.46% 110.53% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 23/11/20 24/08/20 29/05/20 24/02/20 18/11/19 19/08/19 -
Price 2.6600 3.1100 3.7700 3.0000 2.9900 2.5100 3.5300 -
P/RPS 2.65 3.75 4.18 3.33 2.08 1.61 2.24 11.80%
  QoQ % -29.33% -10.29% 25.53% 60.10% 29.19% -28.12% -
  Horiz. % 118.30% 167.41% 186.61% 148.66% 92.86% 71.88% 100.00%
P/EPS 57.42 67.42 66.78 41.92 36.98 19.81 27.65 62.41%
  QoQ % -14.83% 0.96% 59.30% 13.36% 86.67% -28.35% -
  Horiz. % 207.67% 243.83% 241.52% 151.61% 133.74% 71.65% 100.00%
EY 1.74 1.48 1.50 2.39 2.70 5.05 3.62 -38.50%
  QoQ % 17.57% -1.33% -37.24% -11.48% -46.53% 39.50% -
  Horiz. % 48.07% 40.88% 41.44% 66.02% 74.59% 139.50% 100.00%
DY 0.38 0.48 0.00 0.33 0.33 0.40 0.42 -6.43%
  QoQ % -20.83% 0.00% 0.00% 0.00% -17.50% -4.76% -
  Horiz. % 90.48% 114.29% 0.00% 78.57% 78.57% 95.24% 100.00%
P/NAPS 2.28 2.71 3.37 2.88 3.17 1.46 2.19 2.71%
  QoQ % -15.87% -19.58% 17.01% -9.15% 117.12% -33.33% -
  Horiz. % 104.11% 123.74% 153.88% 131.51% 144.75% 66.67% 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
 
 

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. 上升股:国家能源 阻力RM10.94 南洋行家论股
7. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
8. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
PARTNERS & BROKERS