Highlights

[GCB] YoY Quarter Result on 2020-06-30 [#2]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 24-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -21.05%    YoY -     -6.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 910,777 753,061 491,584 482,302 583,386 576,564 423,807 13.59%
  YoY % 20.94% 53.19% 1.92% -17.33% 1.18% 36.04% -
  Horiz. % 214.90% 177.69% 115.99% 113.80% 137.65% 136.04% 100.00%
PBT 71,590 72,044 53,634 27,073 13,769 -156 1,526 89.80%
  YoY % -0.63% 34.33% 98.11% 96.62% 8,926.28% -110.22% -
  Horiz. % 4,691.35% 4,721.10% 3,514.68% 1,774.12% 902.29% -10.22% 100.00%
Tax -14,614 -11,047 -10,604 -4,190 -3,084 2,420 -1,266 50.28%
  YoY % -32.29% -4.18% -153.08% -35.86% -227.44% 291.15% -
  Horiz. % 1,154.34% 872.59% 837.60% 330.96% 243.60% -191.15% 100.00%
NP 56,976 60,997 43,030 22,883 10,685 2,264 260 145.34%
  YoY % -6.59% 41.75% 88.04% 114.16% 371.95% 770.77% -
  Horiz. % 21,913.85% 23,460.38% 16,550.00% 8,801.15% 4,109.62% 870.77% 100.00%
NP to SH 56,976 60,997 43,030 22,883 10,662 1,963 -150 -
  YoY % -6.59% 41.75% 88.04% 114.62% 443.15% 1,408.67% -
  Horiz. % -37,984.00% -40,664.67% -28,686.67% -15,255.33% -7,108.00% -1,308.67% 100.00%
Tax Rate 20.41 % 15.33 % 19.77 % 15.48 % 22.40 % - % 82.96 % -20.82%
  YoY % 33.14% -22.46% 27.71% -30.89% 0.00% 0.00% -
  Horiz. % 24.60% 18.48% 23.83% 18.66% 27.00% 0.00% 100.00%
Total Cost 853,801 692,064 448,554 459,419 572,701 574,300 423,547 12.38%
  YoY % 23.37% 54.29% -2.36% -19.78% -0.28% 35.59% -
  Horiz. % 201.58% 163.40% 105.90% 108.47% 135.22% 135.59% 100.00%
Net Worth 1,129,798 771,702 563,842 442,956 391,577 335,194 347,750 21.68%
  YoY % 46.40% 36.86% 27.29% 13.12% 16.82% -3.61% -
  Horiz. % 324.89% 221.91% 162.14% 127.38% 112.60% 96.39% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 7,167 9,556 - - - - -
  YoY % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 100.00% - - - -
Div Payout % - % 11.75 % 22.21 % - % - % - % - % -
  YoY % 0.00% -47.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 52.90% 100.00% - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,129,798 771,702 563,842 442,956 391,577 335,194 347,750 21.68%
  YoY % 46.40% 36.86% 27.29% 13.12% 16.82% -3.61% -
  Horiz. % 324.89% 221.91% 162.14% 127.38% 112.60% 96.39% 100.00%
NOSH 1,009,289 477,805 477,833 477,736 478,116 478,780 500,000 12.41%
  YoY % 111.23% -0.01% 0.02% -0.08% -0.14% -4.24% -
  Horiz. % 201.86% 95.56% 95.57% 95.55% 95.62% 95.76% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.26 % 8.10 % 8.75 % 4.74 % 1.83 % 0.39 % 0.06 % 116.82%
  YoY % -22.72% -7.43% 84.60% 159.02% 369.23% 550.00% -
  Horiz. % 10,433.33% 13,500.00% 14,583.33% 7,900.00% 3,050.00% 650.00% 100.00%
ROE 5.04 % 7.90 % 7.63 % 5.17 % 2.72 % 0.59 % -0.04 % -
  YoY % -36.20% 3.54% 47.58% 90.07% 361.02% 1,575.00% -
  Horiz. % -12,600.00% -19,750.00% -19,075.00% -12,925.00% -6,800.00% -1,475.00% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 90.24 157.61 102.88 100.96 122.02 120.42 84.76 1.05%
  YoY % -42.74% 53.20% 1.90% -17.26% 1.33% 42.07% -
  Horiz. % 106.47% 185.95% 121.38% 119.11% 143.96% 142.07% 100.00%
EPS 5.65 12.77 9.01 4.79 2.23 0.41 0.03 139.23%
  YoY % -55.76% 41.73% 88.10% 114.80% 443.90% 1,266.67% -
  Horiz. % 18,833.33% 42,566.67% 30,033.33% 15,966.67% 7,433.33% 1,366.67% 100.00%
DPS 0.00 1.50 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 100.00% - - - -
NAPS 1.1194 1.6151 1.1800 0.9272 0.8190 0.7001 0.6955 8.25%
  YoY % -30.69% 36.87% 27.26% 13.21% 16.98% 0.66% -
  Horiz. % 160.95% 232.22% 169.66% 133.31% 117.76% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 87.68 72.49 47.32 46.43 56.16 55.50 40.80 13.59%
  YoY % 20.95% 53.19% 1.92% -17.33% 1.19% 36.03% -
  Horiz. % 214.90% 177.67% 115.98% 113.80% 137.65% 136.03% 100.00%
EPS 5.48 5.87 4.14 2.20 1.03 0.19 -0.01 -
  YoY % -6.64% 41.79% 88.18% 113.59% 442.11% 2,000.00% -
  Horiz. % -54,800.00% -58,700.00% -41,400.00% -22,000.00% -10,300.00% -1,900.00% 100.00%
DPS 0.00 0.69 0.92 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.00% 100.00% - - - -
NAPS 1.0876 0.7429 0.5428 0.4264 0.3770 0.3227 0.3348 21.68%
  YoY % 46.40% 36.86% 27.30% 13.10% 16.83% -3.61% -
  Horiz. % 324.85% 221.89% 162.13% 127.36% 112.60% 96.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.6600 3.3800 1.6400 1.1400 0.8950 0.7900 1.3000 -
P/RPS 2.95 2.14 1.59 1.13 0.73 0.66 1.53 11.55%
  YoY % 37.85% 34.59% 40.71% 54.79% 10.61% -56.86% -
  Horiz. % 192.81% 139.87% 103.92% 73.86% 47.71% 43.14% 100.00%
P/EPS 47.12 26.48 18.21 23.80 40.13 192.68 -4,333.33 -
  YoY % 77.95% 45.41% -23.49% -40.69% -79.17% 104.45% -
  Horiz. % -1.09% -0.61% -0.42% -0.55% -0.93% -4.45% 100.00%
EY 2.12 3.78 5.49 4.20 2.49 0.52 -0.02 -
  YoY % -43.92% -31.15% 30.71% 68.67% 378.85% 2,700.00% -
  Horiz. % -10,600.00% -18,900.00% -27,450.00% -21,000.00% -12,450.00% -2,600.00% 100.00%
DY 0.00 0.44 1.22 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -63.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 36.07% 100.00% - - - -
P/NAPS 2.38 2.09 1.39 1.23 1.09 1.13 1.87 4.10%
  YoY % 13.88% 50.36% 13.01% 12.84% -3.54% -39.57% -
  Horiz. % 127.27% 111.76% 74.33% 65.78% 58.29% 60.43% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 19/08/19 13/08/18 14/08/17 12/08/16 25/08/15 26/08/14 -
Price 3.7700 3.5300 2.0600 1.6000 0.9050 0.7700 1.2800 -
P/RPS 4.18 2.24 2.00 1.58 0.74 0.64 1.51 18.48%
  YoY % 86.61% 12.00% 26.58% 113.51% 15.63% -57.62% -
  Horiz. % 276.82% 148.34% 132.45% 104.64% 49.01% 42.38% 100.00%
P/EPS 66.78 27.65 22.88 33.40 40.58 187.80 -4,266.67 -
  YoY % 141.52% 20.85% -31.50% -17.69% -78.39% 104.40% -
  Horiz. % -1.57% -0.65% -0.54% -0.78% -0.95% -4.40% 100.00%
EY 1.50 3.62 4.37 2.99 2.46 0.53 -0.02 -
  YoY % -58.56% -17.16% 46.15% 21.54% 364.15% 2,750.00% -
  Horiz. % -7,500.00% -18,100.00% -21,850.00% -14,950.00% -12,300.00% -2,650.00% 100.00%
DY 0.00 0.42 0.97 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -56.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 43.30% 100.00% - - - -
P/NAPS 3.37 2.19 1.75 1.73 1.11 1.10 1.84 10.60%
  YoY % 53.88% 25.14% 1.16% 55.86% 0.91% -40.22% -
  Horiz. % 183.15% 119.02% 95.11% 94.02% 60.33% 59.78% 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