Highlights

[GCB] YoY Quarter Result on 2019-09-30 [#3]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -0.76%    YoY -     37.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 841,587 744,608 598,781 542,860 597,512 708,831 411,551 12.65%
  YoY % 13.02% 24.35% 10.30% -9.15% -15.70% 72.23% -
  Horiz. % 204.49% 180.93% 145.49% 131.91% 145.19% 172.23% 100.00%
PBT 58,454 70,315 53,902 36,350 17,254 24,004 -13,030 -
  YoY % -16.87% 30.45% 48.29% 110.68% -28.12% 284.22% -
  Horiz. % -448.61% -539.64% -413.68% -278.97% -132.42% -184.22% 100.00%
Tax -11,675 -9,783 -10,031 -6,654 -1,916 -2,558 13 -
  YoY % -19.34% 2.47% -50.75% -247.29% 25.10% -19,776.92% -
  Horiz. % -89,807.69% -75,253.84% -77,161.54% -51,184.62% -14,738.46% -19,676.92% 100.00%
NP 46,779 60,532 43,871 29,696 15,338 21,446 -13,017 -
  YoY % -22.72% 37.98% 47.73% 93.61% -28.48% 264.75% -
  Horiz. % -359.37% -465.02% -337.03% -228.13% -117.83% -164.75% 100.00%
NP to SH 46,779 60,532 43,871 29,696 15,484 21,686 -13,239 -
  YoY % -22.72% 37.98% 47.73% 91.79% -28.60% 263.80% -
  Horiz. % -353.34% -457.22% -331.38% -224.31% -116.96% -163.80% 100.00%
Tax Rate 19.97 % 13.91 % 18.61 % 18.31 % 11.10 % 10.66 % - % -
  YoY % 43.57% -25.26% 1.64% 64.95% 4.13% 0.00% -
  Horiz. % 187.34% 130.49% 174.58% 171.76% 104.13% 100.00% -
Total Cost 794,808 684,076 554,910 513,164 582,174 687,385 424,568 11.01%
  YoY % 16.19% 23.28% 8.14% -11.85% -15.31% 61.90% -
  Horiz. % 187.20% 161.12% 130.70% 120.87% 137.12% 161.90% 100.00%
Net Worth 1,161,709 823,879 602,106 468,455 412,237 382,054 320,831 23.89%
  YoY % 41.00% 36.83% 28.53% 13.64% 7.90% 19.08% -
  Horiz. % 362.09% 256.80% 187.67% 146.01% 128.49% 119.08% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 15,210 4,778 - 4,779 7,168 - - -
  YoY % 218.35% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 212.19% 66.65% 0.00% 66.67% 100.00% - -
Div Payout % 32.52 % 7.89 % - % 16.09 % 46.30 % - % - % -
  YoY % 312.17% 0.00% 0.00% -65.25% 0.00% 0.00% -
  Horiz. % 70.24% 17.04% 0.00% 34.75% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,161,709 823,879 602,106 468,455 412,237 382,054 320,831 23.89%
  YoY % 41.00% 36.83% 28.53% 13.64% 7.90% 19.08% -
  Horiz. % 362.09% 256.80% 187.67% 146.01% 128.49% 119.08% 100.00%
NOSH 1,014,062 477,805 477,862 477,918 477,901 476,615 476,223 13.41%
  YoY % 112.23% -0.01% -0.01% 0.00% 0.27% 0.08% -
  Horiz. % 212.94% 100.33% 100.34% 100.36% 100.35% 100.08% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.56 % 8.13 % 7.33 % 5.47 % 2.57 % 3.03 % -3.16 % -
  YoY % -31.61% 10.91% 34.00% 112.84% -15.18% 195.89% -
  Horiz. % -175.95% -257.28% -231.96% -173.10% -81.33% -95.89% 100.00%
ROE 4.03 % 7.35 % 7.29 % 6.34 % 3.76 % 5.68 % -4.13 % -
  YoY % -45.17% 0.82% 14.98% 68.62% -33.80% 237.53% -
  Horiz. % -97.58% -177.97% -176.51% -153.51% -91.04% -137.53% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 82.99 155.84 125.30 113.59 125.03 148.72 86.42 -0.67%
  YoY % -46.75% 24.37% 10.31% -9.15% -15.93% 72.09% -
  Horiz. % 96.03% 180.33% 144.99% 131.44% 144.68% 172.09% 100.00%
EPS 4.61 12.67 9.18 6.21 3.24 4.55 -2.78 -
  YoY % -63.61% 38.02% 47.83% 91.67% -28.79% 263.67% -
  Horiz. % -165.83% -455.76% -330.22% -223.38% -116.55% -163.67% 100.00%
DPS 1.50 1.00 0.00 1.00 1.50 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 66.67% 0.00% 66.67% 100.00% - -
NAPS 1.1456 1.7243 1.2600 0.9802 0.8626 0.8016 0.6737 9.24%
  YoY % -33.56% 36.85% 28.55% 13.63% 7.61% 18.98% -
  Horiz. % 170.05% 255.94% 187.03% 145.50% 128.04% 118.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 81.02 71.68 57.64 52.26 57.52 68.24 39.62 12.65%
  YoY % 13.03% 24.36% 10.29% -9.14% -15.71% 72.24% -
  Horiz. % 204.49% 180.92% 145.48% 131.90% 145.18% 172.24% 100.00%
EPS 4.50 5.83 4.22 2.86 1.49 2.09 -1.27 -
  YoY % -22.81% 38.15% 47.55% 91.95% -28.71% 264.57% -
  Horiz. % -354.33% -459.06% -332.28% -225.20% -117.32% -164.57% 100.00%
DPS 1.46 0.46 0.00 0.46 0.69 0.00 0.00 -
  YoY % 217.39% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 211.59% 66.67% 0.00% 66.67% 100.00% - -
NAPS 1.1183 0.7931 0.5796 0.4510 0.3968 0.3678 0.3089 23.89%
  YoY % 41.00% 36.84% 28.51% 13.66% 7.88% 19.07% -
  Horiz. % 362.03% 256.75% 187.63% 146.00% 128.46% 119.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.3000 3.9800 2.4200 1.6400 1.0200 0.8450 1.2000 -
P/RPS 3.98 2.55 1.93 1.44 0.82 0.57 1.39 19.14%
  YoY % 56.08% 32.12% 34.03% 75.61% 43.86% -58.99% -
  Horiz. % 286.33% 183.45% 138.85% 103.60% 58.99% 41.01% 100.00%
P/EPS 71.54 31.42 26.36 26.39 31.48 18.57 -43.17 -
  YoY % 127.69% 19.20% -0.11% -16.17% 69.52% 143.02% -
  Horiz. % -165.72% -72.78% -61.06% -61.13% -72.92% -43.02% 100.00%
EY 1.40 3.18 3.79 3.79 3.18 5.38 -2.32 -
  YoY % -55.97% -16.09% 0.00% 19.18% -40.89% 331.90% -
  Horiz. % -60.34% -137.07% -163.36% -163.36% -137.07% -231.90% 100.00%
DY 0.45 0.25 0.00 0.61 1.47 0.00 0.00 -
  YoY % 80.00% 0.00% 0.00% -58.50% 0.00% 0.00% -
  Horiz. % 30.61% 17.01% 0.00% 41.50% 100.00% - -
P/NAPS 2.88 2.31 1.92 1.67 1.18 1.05 1.78 8.34%
  YoY % 24.68% 20.31% 14.97% 41.53% 12.38% -41.01% -
  Horiz. % 161.80% 129.78% 107.87% 93.82% 66.29% 58.99% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 18/11/19 12/11/18 13/11/17 18/11/16 24/11/15 26/11/14 -
Price 3.1100 2.5100 2.8000 2.0700 1.1600 0.8500 1.0400 -
P/RPS 3.75 1.61 2.23 1.82 0.93 0.57 1.20 20.89%
  YoY % 132.92% -27.80% 22.53% 95.70% 63.16% -52.50% -
  Horiz. % 312.50% 134.17% 185.83% 151.67% 77.50% 47.50% 100.00%
P/EPS 67.42 19.81 30.50 33.31 35.80 18.68 -37.41 -
  YoY % 240.33% -35.05% -8.44% -6.96% 91.65% 149.93% -
  Horiz. % -180.22% -52.95% -81.53% -89.04% -95.70% -49.93% 100.00%
EY 1.48 5.05 3.28 3.00 2.79 5.35 -2.67 -
  YoY % -70.69% 53.96% 9.33% 7.53% -47.85% 300.37% -
  Horiz. % -55.43% -189.14% -122.85% -112.36% -104.49% -200.37% 100.00%
DY 0.48 0.40 0.00 0.48 1.29 0.00 0.00 -
  YoY % 20.00% 0.00% 0.00% -62.79% 0.00% 0.00% -
  Horiz. % 37.21% 31.01% 0.00% 37.21% 100.00% - -
P/NAPS 2.71 1.46 2.22 2.11 1.34 1.06 1.54 9.87%
  YoY % 85.62% -34.23% 5.21% 57.46% 26.42% -31.17% -
  Horiz. % 175.97% 94.81% 144.16% 137.01% 87.01% 68.83% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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. 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