Highlights

[GCB] YoY Quarter Result on 2015-09-30 [#3]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     1,004.74%    YoY -     263.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 598,781 542,860 597,512 708,831 411,551 328,287 348,474 9.44%
  YoY % 10.30% -9.15% -15.70% 72.23% 25.36% -5.79% -
  Horiz. % 171.83% 155.78% 171.47% 203.41% 118.10% 94.21% 100.00%
PBT 53,902 36,350 17,254 24,004 -13,030 -12,738 36,312 6.80%
  YoY % 48.29% 110.68% -28.12% 284.22% -2.29% -135.08% -
  Horiz. % 148.44% 100.10% 47.52% 66.10% -35.88% -35.08% 100.00%
Tax -10,031 -6,654 -1,916 -2,558 13 890 -8,724 2.35%
  YoY % -50.75% -247.29% 25.10% -19,776.92% -98.54% 110.20% -
  Horiz. % 114.98% 76.27% 21.96% 29.32% -0.15% -10.20% 100.00%
NP 43,871 29,696 15,338 21,446 -13,017 -11,848 27,588 8.03%
  YoY % 47.73% 93.61% -28.48% 264.75% -9.87% -142.95% -
  Horiz. % 159.02% 107.64% 55.60% 77.74% -47.18% -42.95% 100.00%
NP to SH 43,871 29,696 15,484 21,686 -13,239 -11,845 27,413 8.15%
  YoY % 47.73% 91.79% -28.60% 263.80% -11.77% -143.21% -
  Horiz. % 160.04% 108.33% 56.48% 79.11% -48.29% -43.21% 100.00%
Tax Rate 18.61 % 18.31 % 11.10 % 10.66 % - % - % 24.03 % -4.17%
  YoY % 1.64% 64.95% 4.13% 0.00% 0.00% 0.00% -
  Horiz. % 77.44% 76.20% 46.19% 44.36% 0.00% 0.00% 100.00%
Total Cost 554,910 513,164 582,174 687,385 424,568 340,135 320,886 9.55%
  YoY % 8.14% -11.85% -15.31% 61.90% 24.82% 6.00% -
  Horiz. % 172.93% 159.92% 181.43% 214.21% 132.31% 106.00% 100.00%
Net Worth 602,106 468,455 412,237 382,054 320,831 336,654 331,430 10.46%
  YoY % 28.53% 13.64% 7.90% 19.08% -4.70% 1.58% -
  Horiz. % 181.67% 141.34% 124.38% 115.27% 96.80% 101.58% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 4,779 7,168 - - - 9,518 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.21% 75.31% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 16.09 % 46.30 % - % - % - % 34.72 % -
  YoY % 0.00% -65.25% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.34% 133.35% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 602,106 468,455 412,237 382,054 320,831 336,654 331,430 10.46%
  YoY % 28.53% 13.64% 7.90% 19.08% -4.70% 1.58% -
  Horiz. % 181.67% 141.34% 124.38% 115.27% 96.80% 101.58% 100.00%
NOSH 477,862 477,918 477,901 476,615 476,223 475,702 475,920 0.07%
  YoY % -0.01% 0.00% 0.27% 0.08% 0.11% -0.05% -
  Horiz. % 100.41% 100.42% 100.42% 100.15% 100.06% 99.95% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.33 % 5.47 % 2.57 % 3.03 % -3.16 % -3.61 % 7.92 % -1.28%
  YoY % 34.00% 112.84% -15.18% 195.89% 12.47% -145.58% -
  Horiz. % 92.55% 69.07% 32.45% 38.26% -39.90% -45.58% 100.00%
ROE 7.29 % 6.34 % 3.76 % 5.68 % -4.13 % -3.52 % 8.27 % -2.08%
  YoY % 14.98% 68.62% -33.80% 237.53% -17.33% -142.56% -
  Horiz. % 88.15% 76.66% 45.47% 68.68% -49.94% -42.56% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 125.30 113.59 125.03 148.72 86.42 69.01 73.22 9.36%
  YoY % 10.31% -9.15% -15.93% 72.09% 25.23% -5.75% -
  Horiz. % 171.13% 155.14% 170.76% 203.11% 118.03% 94.25% 100.00%
EPS 9.18 6.21 3.24 4.55 -2.78 -2.49 5.76 8.07%
  YoY % 47.83% 91.67% -28.79% 263.67% -11.65% -143.23% -
  Horiz. % 159.38% 107.81% 56.25% 78.99% -48.26% -43.23% 100.00%
DPS 0.00 1.00 1.50 0.00 0.00 0.00 2.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2600 0.9802 0.8626 0.8016 0.6737 0.7077 0.6964 10.38%
  YoY % 28.55% 13.63% 7.61% 18.98% -4.80% 1.62% -
  Horiz. % 180.93% 140.75% 123.87% 115.11% 96.74% 101.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.64 52.26 57.52 68.24 39.62 31.60 33.55 9.43%
  YoY % 10.29% -9.14% -15.71% 72.24% 25.38% -5.81% -
  Horiz. % 171.80% 155.77% 171.45% 203.40% 118.09% 94.19% 100.00%
EPS 4.22 2.86 1.49 2.09 -1.27 -1.14 2.64 8.13%
  YoY % 47.55% 91.95% -28.71% 264.57% -11.40% -143.18% -
  Horiz. % 159.85% 108.33% 56.44% 79.17% -48.11% -43.18% 100.00%
DPS 0.00 0.46 0.69 0.00 0.00 0.00 0.92 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 75.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5796 0.4510 0.3968 0.3678 0.3089 0.3241 0.3191 10.45%
  YoY % 28.51% 13.66% 7.88% 19.07% -4.69% 1.57% -
  Horiz. % 181.64% 141.34% 124.35% 115.26% 96.80% 101.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.4200 1.6400 1.0200 0.8450 1.2000 1.6600 2.0600 -
P/RPS 1.93 1.44 0.82 0.57 1.39 2.41 2.81 -6.07%
  YoY % 34.03% 75.61% 43.86% -58.99% -42.32% -14.23% -
  Horiz. % 68.68% 51.25% 29.18% 20.28% 49.47% 85.77% 100.00%
P/EPS 26.36 26.39 31.48 18.57 -43.17 -66.67 35.76 -4.95%
  YoY % -0.11% -16.17% 69.52% 143.02% 35.25% -286.44% -
  Horiz. % 73.71% 73.80% 88.03% 51.93% -120.72% -186.44% 100.00%
EY 3.79 3.79 3.18 5.38 -2.32 -1.50 2.80 5.17%
  YoY % 0.00% 19.18% -40.89% 331.90% -54.67% -153.57% -
  Horiz. % 135.36% 135.36% 113.57% 192.14% -82.86% -53.57% 100.00%
DY 0.00 0.61 1.47 0.00 0.00 0.00 0.97 -
  YoY % 0.00% -58.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.89% 151.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.92 1.67 1.18 1.05 1.78 2.35 2.96 -6.96%
  YoY % 14.97% 41.53% 12.38% -41.01% -24.26% -20.61% -
  Horiz. % 64.86% 56.42% 39.86% 35.47% 60.14% 79.39% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 12/11/18 13/11/17 18/11/16 24/11/15 26/11/14 25/11/13 16/11/12 -
Price 2.8000 2.0700 1.1600 0.8500 1.0400 1.5100 1.9400 -
P/RPS 2.23 1.82 0.93 0.57 1.20 2.19 2.65 -2.83%
  YoY % 22.53% 95.70% 63.16% -52.50% -45.21% -17.36% -
  Horiz. % 84.15% 68.68% 35.09% 21.51% 45.28% 82.64% 100.00%
P/EPS 30.50 33.31 35.80 18.68 -37.41 -60.64 33.68 -1.64%
  YoY % -8.44% -6.96% 91.65% 149.93% 38.31% -280.05% -
  Horiz. % 90.56% 98.90% 106.29% 55.46% -111.07% -180.05% 100.00%
EY 3.28 3.00 2.79 5.35 -2.67 -1.65 2.97 1.67%
  YoY % 9.33% 7.53% -47.85% 300.37% -61.82% -155.56% -
  Horiz. % 110.44% 101.01% 93.94% 180.13% -89.90% -55.56% 100.00%
DY 0.00 0.48 1.29 0.00 0.00 0.00 1.03 -
  YoY % 0.00% -62.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 46.60% 125.24% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.22 2.11 1.34 1.06 1.54 2.13 2.79 -3.74%
  YoY % 5.21% 57.46% 26.42% -31.17% -27.70% -23.66% -
  Horiz. % 79.57% 75.63% 48.03% 37.99% 55.20% 76.34% 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
 
 

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. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
8. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
PARTNERS & BROKERS