Highlights

[GCB] QoQ TTM Result on 2016-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 22-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     4.35%    YoY -     87.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,199,977 2,254,629 2,355,713 2,315,866 2,426,063 2,537,382 2,530,560 -8.90%
  QoQ % -2.42% -4.29% 1.72% -4.54% -4.39% 0.27% -
  Horiz. % 86.94% 89.10% 93.09% 91.52% 95.87% 100.27% 100.00%
PBT 76,580 57,484 44,180 52,208 60,280 67,030 53,105 27.61%
  QoQ % 33.22% 30.11% -15.38% -13.39% -10.07% 26.22% -
  Horiz. % 144.20% 108.25% 83.19% 98.31% 113.51% 126.22% 100.00%
Tax -14,493 -9,755 -8,649 -9,447 -19,888 -20,530 -15,026 -2.38%
  QoQ % -48.57% -12.79% 8.45% 52.50% 3.13% -36.63% -
  Horiz. % 96.45% 64.92% 57.56% 62.87% 132.36% 136.63% 100.00%
NP 62,087 47,729 35,531 42,761 40,392 46,500 38,079 38.49%
  QoQ % 30.08% 34.33% -16.91% 5.87% -13.14% 22.11% -
  Horiz. % 163.05% 125.34% 93.31% 112.30% 106.07% 122.11% 100.00%
NP to SH 62,087 47,875 35,654 42,575 40,802 47,004 38,305 37.94%
  QoQ % 29.69% 34.28% -16.26% 4.35% -13.19% 22.71% -
  Horiz. % 162.09% 124.98% 93.08% 111.15% 106.52% 122.71% 100.00%
Tax Rate 18.93 % 16.97 % 19.58 % 18.09 % 32.99 % 30.63 % 28.29 % -23.48%
  QoQ % 11.55% -13.33% 8.24% -45.17% 7.70% 8.27% -
  Horiz. % 66.91% 59.99% 69.21% 63.94% 116.61% 108.27% 100.00%
Total Cost 2,137,890 2,206,900 2,320,182 2,273,105 2,385,671 2,490,882 2,492,481 -9.72%
  QoQ % -3.13% -4.88% 2.07% -4.72% -4.22% -0.06% -
  Horiz. % 85.77% 88.54% 93.09% 91.20% 95.71% 99.94% 100.00%
Net Worth 468,455 442,956 426,857 424,391 412,237 391,577 376,151 15.74%
  QoQ % 5.76% 3.77% 0.58% 2.95% 5.28% 4.10% -
  Horiz. % 124.54% 117.76% 113.48% 112.82% 109.59% 104.10% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,779 7,168 7,168 7,168 7,168 0 0 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 7.70 % 14.97 % 20.11 % 16.84 % 17.57 % - % - % -
  QoQ % -48.56% -25.56% 19.42% -4.15% 0.00% 0.00% -
  Horiz. % 43.82% 85.20% 114.46% 95.85% 100.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 468,455 442,956 426,857 424,391 412,237 391,577 376,151 15.74%
  QoQ % 5.76% 3.77% 0.58% 2.95% 5.28% 4.10% -
  Horiz. % 124.54% 117.76% 113.48% 112.82% 109.59% 104.10% 100.00%
NOSH 477,918 477,736 477,736 477,918 477,901 478,116 477,108 0.11%
  QoQ % 0.04% 0.00% -0.04% 0.00% -0.05% 0.21% -
  Horiz. % 100.17% 100.13% 100.13% 100.17% 100.17% 100.21% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.82 % 2.12 % 1.51 % 1.85 % 1.66 % 1.83 % 1.50 % 52.27%
  QoQ % 33.02% 40.40% -18.38% 11.45% -9.29% 22.00% -
  Horiz. % 188.00% 141.33% 100.67% 123.33% 110.67% 122.00% 100.00%
ROE 13.25 % 10.81 % 8.35 % 10.03 % 9.90 % 12.00 % 10.18 % 19.19%
  QoQ % 22.57% 29.46% -16.75% 1.31% -17.50% 17.88% -
  Horiz. % 130.16% 106.19% 82.02% 98.53% 97.25% 117.88% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 460.33 471.94 493.10 484.57 507.65 530.70 530.40 -9.01%
  QoQ % -2.46% -4.29% 1.76% -4.55% -4.34% 0.06% -
  Horiz. % 86.79% 88.98% 92.97% 91.36% 95.71% 100.06% 100.00%
EPS 12.99 10.02 7.46 8.91 8.54 9.83 8.03 37.76%
  QoQ % 29.64% 34.32% -16.27% 4.33% -13.12% 22.42% -
  Horiz. % 161.77% 124.78% 92.90% 110.96% 106.35% 122.42% 100.00%
DPS 1.00 1.50 1.50 1.50 1.50 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.9802 0.9272 0.8935 0.8880 0.8626 0.8190 0.7884 15.61%
  QoQ % 5.72% 3.77% 0.62% 2.94% 5.32% 3.88% -
  Horiz. % 124.33% 117.61% 113.33% 112.63% 109.41% 103.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,879
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 211.76 217.03 226.76 222.92 233.53 244.24 243.59 -8.91%
  QoQ % -2.43% -4.29% 1.72% -4.54% -4.39% 0.27% -
  Horiz. % 86.93% 89.10% 93.09% 91.51% 95.87% 100.27% 100.00%
EPS 5.98 4.61 3.43 4.10 3.93 4.52 3.69 37.93%
  QoQ % 29.72% 34.40% -16.34% 4.33% -13.05% 22.49% -
  Horiz. % 162.06% 124.93% 92.95% 111.11% 106.50% 122.49% 100.00%
DPS 0.46 0.69 0.69 0.69 0.69 0.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 100.00% - -
NAPS 0.4509 0.4264 0.4109 0.4085 0.3968 0.3769 0.3621 15.73%
  QoQ % 5.75% 3.77% 0.59% 2.95% 5.28% 4.09% -
  Horiz. % 124.52% 117.76% 113.48% 112.81% 109.58% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.6400 1.1400 0.9300 1.0800 1.0200 0.8950 1.0200 -
P/RPS 0.36 0.24 0.19 0.22 0.20 0.17 0.19 53.06%
  QoQ % 50.00% 26.32% -13.64% 10.00% 17.65% -10.53% -
  Horiz. % 189.47% 126.32% 100.00% 115.79% 105.26% 89.47% 100.00%
P/EPS 12.62 11.38 12.46 12.12 11.95 9.10 12.70 -0.42%
  QoQ % 10.90% -8.67% 2.81% 1.42% 31.32% -28.35% -
  Horiz. % 99.37% 89.61% 98.11% 95.43% 94.09% 71.65% 100.00%
EY 7.92 8.79 8.02 8.25 8.37 10.98 7.87 0.42%
  QoQ % -9.90% 9.60% -2.79% -1.43% -23.77% 39.52% -
  Horiz. % 100.64% 111.69% 101.91% 104.83% 106.35% 139.52% 100.00%
DY 0.61 1.32 1.61 1.39 1.47 0.00 0.00 -
  QoQ % -53.79% -18.01% 15.83% -5.44% 0.00% 0.00% -
  Horiz. % 41.50% 89.80% 109.52% 94.56% 100.00% - -
P/NAPS 1.67 1.23 1.04 1.22 1.18 1.09 1.29 18.76%
  QoQ % 35.77% 18.27% -14.75% 3.39% 8.26% -15.50% -
  Horiz. % 129.46% 95.35% 80.62% 94.57% 91.47% 84.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 14/08/17 30/05/17 22/02/17 18/11/16 12/08/16 30/05/16 -
Price 2.0700 1.6000 1.0100 1.0700 1.1600 0.9050 1.0300 -
P/RPS 0.45 0.34 0.20 0.22 0.23 0.17 0.19 77.59%
  QoQ % 32.35% 70.00% -9.09% -4.35% 35.29% -10.53% -
  Horiz. % 236.84% 178.95% 105.26% 115.79% 121.05% 89.47% 100.00%
P/EPS 15.93 15.97 13.53 12.01 13.59 9.21 12.83 15.51%
  QoQ % -0.25% 18.03% 12.66% -11.63% 47.56% -28.22% -
  Horiz. % 124.16% 124.47% 105.46% 93.61% 105.92% 71.78% 100.00%
EY 6.28 6.26 7.39 8.33 7.36 10.86 7.79 -13.37%
  QoQ % 0.32% -15.29% -11.28% 13.18% -32.23% 39.41% -
  Horiz. % 80.62% 80.36% 94.87% 106.93% 94.48% 139.41% 100.00%
DY 0.48 0.94 1.49 1.40 1.29 0.00 0.00 -
  QoQ % -48.94% -36.91% 6.43% 8.53% 0.00% 0.00% -
  Horiz. % 37.21% 72.87% 115.50% 108.53% 100.00% - -
P/NAPS 2.11 1.73 1.13 1.20 1.34 1.11 1.31 37.37%
  QoQ % 21.97% 53.10% -5.83% -10.45% 20.72% -15.27% -
  Horiz. % 161.07% 132.06% 86.26% 91.60% 102.29% 84.73% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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