Highlights

[GCB] QoQ TTM Result on 2012-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     0.97%    YoY -     14.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,453,259 1,407,111 1,424,358 1,446,156 1,381,816 1,314,124 1,244,966 10.81%
  QoQ % 3.28% -1.21% -1.51% 4.66% 5.15% 5.56% -
  Horiz. % 116.73% 113.02% 114.41% 116.16% 110.99% 105.56% 100.00%
PBT 150,279 161,301 158,812 158,971 150,079 139,940 133,119 8.38%
  QoQ % -6.83% 1.57% -0.10% 5.92% 7.25% 5.12% -
  Horiz. % 112.89% 121.17% 119.30% 119.42% 112.74% 105.12% 100.00%
Tax -30,412 -31,276 -30,137 -30,174 -22,584 -3,936 -5,565 208.66%
  QoQ % 2.76% -3.78% 0.12% -33.61% -473.78% 29.27% -
  Horiz. % 546.49% 562.01% 541.55% 542.21% 405.82% 70.73% 100.00%
NP 119,867 130,025 128,675 128,797 127,495 136,004 127,554 -4.04%
  QoQ % -7.81% 1.05% -0.09% 1.02% -6.26% 6.62% -
  Horiz. % 93.97% 101.94% 100.88% 100.97% 99.95% 106.62% 100.00%
NP to SH 118,982 129,440 127,966 127,114 125,895 134,513 126,441 -3.95%
  QoQ % -8.08% 1.15% 0.67% 0.97% -6.41% 6.38% -
  Horiz. % 94.10% 102.37% 101.21% 100.53% 99.57% 106.38% 100.00%
Tax Rate 20.24 % 19.39 % 18.98 % 18.98 % 15.05 % 2.81 % 4.18 % 184.85%
  QoQ % 4.38% 2.16% 0.00% 26.11% 435.59% -32.78% -
  Horiz. % 484.21% 463.88% 454.07% 454.07% 360.05% 67.22% 100.00%
Total Cost 1,333,392 1,277,086 1,295,683 1,317,359 1,254,321 1,178,120 1,117,412 12.44%
  QoQ % 4.41% -1.44% -1.65% 5.03% 6.47% 5.43% -
  Horiz. % 119.33% 114.29% 115.95% 117.89% 112.25% 105.43% 100.00%
Net Worth 347,379 331,430 317,464 0 265,139 0 23,387,226 -93.88%
  QoQ % 4.81% 4.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.49% 1.42% 1.36% 0.00% 1.13% 0.00% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 42,067 38,097 41,294 42,892 44,515 44,408 35,295 12.35%
  QoQ % 10.42% -7.74% -3.72% -3.65% 0.24% 25.82% -
  Horiz. % 119.19% 107.94% 117.00% 121.52% 126.12% 125.82% 100.00%
Div Payout % 35.36 % 29.43 % 32.27 % 33.74 % 35.36 % 33.01 % 27.91 % 17.00%
  QoQ % 20.15% -8.80% -4.36% -4.58% 7.12% 18.27% -
  Horiz. % 126.69% 105.45% 115.62% 120.89% 126.69% 118.27% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 347,379 331,430 317,464 0 265,139 0 23,387,226 -93.88%
  QoQ % 4.81% 4.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.49% 1.42% 1.36% 0.00% 1.13% 0.00% 100.00%
NOSH 476,449 475,920 317,464 317,474 317,646 317,879 317,804 30.83%
  QoQ % 0.11% 49.91% -0.00% -0.05% -0.07% 0.02% -
  Horiz. % 149.92% 149.75% 99.89% 99.90% 99.95% 100.02% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.25 % 9.24 % 9.03 % 8.91 % 9.23 % 10.35 % 10.25 % -13.42%
  QoQ % -10.71% 2.33% 1.35% -3.47% -10.82% 0.98% -
  Horiz. % 80.49% 90.15% 88.10% 86.93% 90.05% 100.98% 100.00%
ROE 34.25 % 39.05 % 40.31 % - % 47.48 % - % 0.54 % 1,470.54%
  QoQ % -12.29% -3.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,342.59% 7,231.48% 7,464.81% 0.00% 8,792.59% 0.00% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 305.02 295.66 448.67 455.52 435.02 413.40 391.74 -15.30%
  QoQ % 3.17% -34.10% -1.50% 4.71% 5.23% 5.53% -
  Horiz. % 77.86% 75.47% 114.53% 116.28% 111.05% 105.53% 100.00%
EPS 24.97 27.20 40.31 40.04 39.63 42.32 39.79 -26.60%
  QoQ % -8.20% -32.52% 0.67% 1.03% -6.36% 6.36% -
  Horiz. % 62.75% 68.36% 101.31% 100.63% 99.60% 106.36% 100.00%
DPS 8.83 8.01 13.00 13.50 14.00 13.97 11.11 -14.14%
  QoQ % 10.24% -38.38% -3.70% -3.57% 0.21% 25.74% -
  Horiz. % 79.48% 72.10% 117.01% 121.51% 126.01% 125.74% 100.00%
NAPS 0.7291 0.6964 1.0000 0.0000 0.8347 0.0000 73.5900 -95.32%
  QoQ % 4.70% -30.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.99% 0.95% 1.36% 0.00% 1.13% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,879
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 139.89 135.45 137.11 139.20 133.01 126.49 119.84 10.81%
  QoQ % 3.28% -1.21% -1.50% 4.65% 5.15% 5.55% -
  Horiz. % 116.73% 113.03% 114.41% 116.15% 110.99% 105.55% 100.00%
EPS 11.45 12.46 12.32 12.24 12.12 12.95 12.17 -3.97%
  QoQ % -8.11% 1.14% 0.65% 0.99% -6.41% 6.41% -
  Horiz. % 94.08% 102.38% 101.23% 100.58% 99.59% 106.41% 100.00%
DPS 4.05 3.67 3.97 4.13 4.28 4.27 3.40 12.31%
  QoQ % 10.35% -7.56% -3.87% -3.50% 0.23% 25.59% -
  Horiz. % 119.12% 107.94% 116.76% 121.47% 125.88% 125.59% 100.00%
NAPS 0.3344 0.3190 0.3056 0.0000 0.2552 0.0000 22.5120 -93.88%
  QoQ % 4.83% 4.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.49% 1.42% 1.36% 0.00% 1.13% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.6400 2.0600 1.9300 1.7800 1.3700 1.3700 1.8000 -
P/RPS 0.54 0.70 0.43 0.39 0.31 0.33 0.46 11.23%
  QoQ % -22.86% 62.79% 10.26% 25.81% -6.06% -28.26% -
  Horiz. % 117.39% 152.17% 93.48% 84.78% 67.39% 71.74% 100.00%
P/EPS 6.57 7.57 4.79 4.45 3.46 3.24 4.52 28.17%
  QoQ % -13.21% 58.04% 7.64% 28.61% 6.79% -28.32% -
  Horiz. % 145.35% 167.48% 105.97% 98.45% 76.55% 71.68% 100.00%
EY 15.23 13.20 20.89 22.49 28.93 30.89 22.10 -21.89%
  QoQ % 15.38% -36.81% -7.11% -22.26% -6.35% 39.77% -
  Horiz. % 68.91% 59.73% 94.52% 101.76% 130.90% 139.77% 100.00%
DY 5.38 3.89 6.74 7.58 10.22 10.20 6.17 -8.69%
  QoQ % 38.30% -42.28% -11.08% -25.83% 0.20% 65.32% -
  Horiz. % 87.20% 63.05% 109.24% 122.85% 165.64% 165.32% 100.00%
P/NAPS 2.25 2.96 1.93 0.00 1.64 0.00 0.02 2,197.31%
  QoQ % -23.99% 53.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,250.00% 14,800.00% 9,650.00% 0.00% 8,200.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 16/11/12 29/08/12 23/05/12 24/02/12 09/11/11 11/08/11 -
Price 1.7200 1.9400 2.0200 1.8300 1.6500 1.6700 1.7300 -
P/RPS 0.56 0.66 0.45 0.40 0.38 0.40 0.44 17.36%
  QoQ % -15.15% 46.67% 12.50% 5.26% -5.00% -9.09% -
  Horiz. % 127.27% 150.00% 102.27% 90.91% 86.36% 90.91% 100.00%
P/EPS 6.89 7.13 5.01 4.57 4.16 3.95 4.35 35.69%
  QoQ % -3.37% 42.32% 9.63% 9.86% 5.32% -9.20% -
  Horiz. % 158.39% 163.91% 115.17% 105.06% 95.63% 90.80% 100.00%
EY 14.52 14.02 19.95 21.88 24.02 25.34 23.00 -26.31%
  QoQ % 3.57% -29.72% -8.82% -8.91% -5.21% 10.17% -
  Horiz. % 63.13% 60.96% 86.74% 95.13% 104.43% 110.17% 100.00%
DY 5.13 4.13 6.44 7.38 8.48 8.37 6.42 -13.83%
  QoQ % 24.21% -35.87% -12.74% -12.97% 1.31% 30.37% -
  Horiz. % 79.91% 64.33% 100.31% 114.95% 132.09% 130.37% 100.00%
P/NAPS 2.36 2.79 2.02 0.00 1.98 0.00 0.02 2,271.24%
  QoQ % -15.41% 38.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 11,800.00% 13,950.00% 10,100.00% 0.00% 9,900.00% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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