Highlights

[GCB] YoY Quarter Result on 2012-06-30 [#2]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     12.78%    YoY -     2.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 576,564 423,807 299,129 312,843 334,641 270,781 120,891 29.73%
  YoY % 36.04% 41.68% -4.38% -6.51% 23.58% 123.99% -
  Horiz. % 476.93% 350.57% 247.44% 258.78% 276.81% 223.99% 100.00%
PBT -156 1,526 9,433 40,077 40,236 25,157 3,249 -
  YoY % -110.22% -83.82% -76.46% -0.40% 59.94% 674.30% -
  Horiz. % -4.80% 46.97% 290.34% 1,233.52% 1,238.41% 774.30% 100.00%
Tax 2,420 -1,266 -1,573 -4,822 -4,859 -5,655 -758 -
  YoY % 291.15% 19.52% 67.38% 0.76% 14.08% -646.04% -
  Horiz. % -319.26% 167.02% 207.52% 636.15% 641.03% 746.04% 100.00%
NP 2,264 260 7,860 35,255 35,377 19,502 2,491 -1.58%
  YoY % 770.77% -96.69% -77.71% -0.34% 81.40% 682.90% -
  Horiz. % 90.89% 10.44% 315.54% 1,415.30% 1,420.19% 782.90% 100.00%
NP to SH 1,963 -150 7,427 35,302 34,450 19,516 2,226 -2.07%
  YoY % 1,408.67% -102.02% -78.96% 2.47% 76.52% 776.73% -
  Horiz. % 88.19% -6.74% 333.65% 1,585.89% 1,547.62% 876.73% 100.00%
Tax Rate - % 82.96 % 16.68 % 12.03 % 12.08 % 22.48 % 23.33 % -
  YoY % 0.00% 397.36% 38.65% -0.41% -46.26% -3.64% -
  Horiz. % 0.00% 355.59% 71.50% 51.56% 51.78% 96.36% 100.00%
Total Cost 574,300 423,547 291,269 277,588 299,264 251,279 118,400 30.09%
  YoY % 35.59% 45.41% 4.93% -7.24% 19.10% 112.23% -
  Horiz. % 485.05% 357.73% 246.00% 234.45% 252.76% 212.23% 100.00%
Net Worth 335,194 347,750 354,258 319,559 23,387,226 134,619 0 -
  YoY % -3.61% -1.84% 10.86% -98.63% 17,272.83% 0.00% -
  Horiz. % 248.99% 258.32% 263.16% 237.38% 17,372.83% 100.00% -
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 7,936 9,534 4,512 1,199 -
  YoY % 0.00% 0.00% 0.00% -16.76% 111.26% 276.26% -
  Horiz. % 0.00% 0.00% 0.00% 661.71% 794.91% 376.26% 100.00%
Div Payout % - % - % - % 22.48 % 27.68 % 23.12 % 53.88 % -
  YoY % 0.00% 0.00% 0.00% -18.79% 19.72% -57.09% -
  Horiz. % 0.00% 0.00% 0.00% 41.72% 51.37% 42.91% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 335,194 347,750 354,258 319,559 23,387,226 134,619 0 -
  YoY % -3.61% -1.84% 10.86% -98.63% 17,272.83% 0.00% -
  Horiz. % 248.99% 258.32% 263.16% 237.38% 17,372.83% 100.00% -
NOSH 478,780 500,000 476,089 317,464 317,804 240,049 239,880 12.20%
  YoY % -4.24% 5.02% 49.97% -0.11% 32.39% 0.07% -
  Horiz. % 199.59% 208.44% 198.47% 132.34% 132.48% 100.07% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.39 % 0.06 % 2.63 % 11.27 % 10.57 % 7.20 % 2.06 % -24.21%
  YoY % 550.00% -97.72% -76.66% 6.62% 46.81% 249.51% -
  Horiz. % 18.93% 2.91% 127.67% 547.09% 513.11% 349.51% 100.00%
ROE 0.59 % -0.04 % 2.10 % 11.05 % 0.15 % 14.50 % - % -
  YoY % 1,575.00% -101.90% -81.00% 7,266.67% -98.97% 0.00% -
  Horiz. % 4.07% -0.28% 14.48% 76.21% 1.03% 100.00% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 120.42 84.76 62.83 98.54 105.30 112.80 50.40 15.62%
  YoY % 42.07% 34.90% -36.24% -6.42% -6.65% 123.81% -
  Horiz. % 238.93% 168.17% 124.66% 195.52% 208.93% 223.81% 100.00%
EPS 0.41 0.03 1.56 11.12 10.84 8.13 0.93 -12.75%
  YoY % 1,266.67% -98.08% -85.97% 2.58% 33.33% 774.19% -
  Horiz. % 44.09% 3.23% 167.74% 1,195.70% 1,165.59% 874.19% 100.00%
DPS 0.00 0.00 0.00 2.50 3.00 1.88 0.50 -
  YoY % 0.00% 0.00% 0.00% -16.67% 59.57% 276.00% -
  Horiz. % 0.00% 0.00% 0.00% 500.00% 600.00% 376.00% 100.00%
NAPS 0.7001 0.6955 0.7441 1.0066 73.5900 0.5608 0.0000 -
  YoY % 0.66% -6.53% -26.08% -98.63% 13,022.33% 0.00% -
  Horiz. % 124.84% 124.02% 132.69% 179.49% 13,122.32% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 55.50 40.80 28.80 30.12 32.21 26.07 11.64 29.72%
  YoY % 36.03% 41.67% -4.38% -6.49% 23.55% 123.97% -
  Horiz. % 476.80% 350.52% 247.42% 258.76% 276.72% 223.97% 100.00%
EPS 0.19 -0.01 0.71 3.40 3.32 1.88 0.21 -1.65%
  YoY % 2,000.00% -101.41% -79.12% 2.41% 76.60% 795.24% -
  Horiz. % 90.48% -4.76% 338.10% 1,619.05% 1,580.95% 895.24% 100.00%
DPS 0.00 0.00 0.00 0.76 0.92 0.43 0.12 -
  YoY % 0.00% 0.00% 0.00% -17.39% 113.95% 258.33% -
  Horiz. % 0.00% 0.00% 0.00% 633.33% 766.67% 358.33% 100.00%
NAPS 0.3227 0.3348 0.3410 0.3076 22.5140 0.1296 0.0000 -
  YoY % -3.61% -1.82% 10.86% -98.63% 17,271.91% 0.00% -
  Horiz. % 249.00% 258.33% 263.12% 237.35% 17,371.91% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.7900 1.3000 1.6900 1.9300 1.8000 0.4200 0.2900 -
P/RPS 0.66 1.53 2.69 1.96 1.71 0.37 0.58 2.18%
  YoY % -56.86% -43.12% 37.24% 14.62% 362.16% -36.21% -
  Horiz. % 113.79% 263.79% 463.79% 337.93% 294.83% 63.79% 100.00%
P/EPS 192.68 -4,333.33 108.33 17.36 16.61 5.17 31.25 35.40%
  YoY % 104.45% -4,100.12% 524.02% 4.52% 221.28% -83.46% -
  Horiz. % 616.58% -13,866.66% 346.66% 55.55% 53.15% 16.54% 100.00%
EY 0.52 -0.02 0.92 5.76 6.02 19.36 3.20 -26.12%
  YoY % 2,700.00% -102.17% -84.03% -4.32% -68.90% 505.00% -
  Horiz. % 16.25% -0.62% 28.75% 180.00% 188.12% 605.00% 100.00%
DY 0.00 0.00 0.00 1.30 1.67 4.48 1.72 -
  YoY % 0.00% 0.00% 0.00% -22.16% -62.72% 160.47% -
  Horiz. % 0.00% 0.00% 0.00% 75.58% 97.09% 260.47% 100.00%
P/NAPS 1.13 1.87 2.27 1.92 0.02 0.75 0.00 -
  YoY % -39.57% -17.62% 18.23% 9,500.00% -97.33% 0.00% -
  Horiz. % 150.67% 249.33% 302.67% 256.00% 2.67% 100.00% -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 22/08/13 29/08/12 11/08/11 09/08/10 25/08/09 -
Price 0.7700 1.2800 1.6400 2.0200 1.7300 0.6800 0.2700 -
P/RPS 0.64 1.51 2.61 2.05 1.64 0.60 0.54 2.87%
  YoY % -57.62% -42.15% 27.32% 25.00% 173.33% 11.11% -
  Horiz. % 118.52% 279.63% 483.33% 379.63% 303.70% 111.11% 100.00%
P/EPS 187.80 -4,266.67 105.13 18.17 15.96 8.36 29.10 36.43%
  YoY % 104.40% -4,158.47% 478.59% 13.85% 90.91% -71.27% -
  Horiz. % 645.36% -14,662.10% 361.27% 62.44% 54.85% 28.73% 100.00%
EY 0.53 -0.02 0.95 5.50 6.27 11.96 3.44 -26.77%
  YoY % 2,750.00% -102.11% -82.73% -12.28% -47.58% 247.67% -
  Horiz. % 15.41% -0.58% 27.62% 159.88% 182.27% 347.67% 100.00%
DY 0.00 0.00 0.00 1.24 1.73 2.76 1.85 -
  YoY % 0.00% 0.00% 0.00% -28.32% -37.32% 49.19% -
  Horiz. % 0.00% 0.00% 0.00% 67.03% 93.51% 149.19% 100.00%
P/NAPS 1.10 1.84 2.20 2.01 0.02 1.21 0.00 -
  YoY % -40.22% -16.36% 9.45% 9,950.00% -98.35% 0.00% -
  Horiz. % 90.91% 152.07% 181.82% 166.12% 1.65% 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. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [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
PARTNERS & BROKERS