Highlights

[GCB] YoY Quarter Result on 2012-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -9.45%    YoY -     -29.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 653,774 503,893 371,014 425,819 391,454 323,762 217,811 20.09%
  YoY % 29.74% 35.82% -12.87% 8.78% 20.91% 48.64% -
  Horiz. % 300.16% 231.34% 170.34% 195.50% 179.72% 148.64% 100.00%
PBT 13,340 -13,416 -11,544 34,164 42,229 32,090 9,067 6.64%
  YoY % 199.43% -16.22% -133.79% -19.10% 31.60% 253.92% -
  Horiz. % 147.13% -147.97% -127.32% 376.79% 465.74% 353.92% 100.00%
Tax -12,973 3,442 2,994 -8,715 -6,481 12,167 -2,419 32.29%
  YoY % -476.90% 14.96% 134.35% -34.47% -153.27% 602.98% -
  Horiz. % 536.30% -142.29% -123.77% 360.27% 267.92% -502.98% 100.00%
NP 367 -9,974 -8,550 25,449 35,748 44,257 6,648 -38.28%
  YoY % 103.68% -16.65% -133.60% -28.81% -19.23% 565.72% -
  Horiz. % 5.52% -150.03% -128.61% 382.81% 537.73% 665.72% 100.00%
NP to SH 963 -9,452 -8,706 24,823 35,422 44,040 6,592 -27.42%
  YoY % 110.19% -8.57% -135.07% -29.92% -19.57% 568.08% -
  Horiz. % 14.61% -143.39% -132.07% 376.56% 537.35% 668.08% 100.00%
Tax Rate 97.25 % - % - % 25.51 % 15.35 % -37.92 % 26.68 % 24.04%
  YoY % 0.00% 0.00% 0.00% 66.19% 140.48% -242.13% -
  Horiz. % 364.51% 0.00% 0.00% 95.61% 57.53% -142.13% 100.00%
Total Cost 653,407 513,867 379,564 400,370 355,706 279,505 211,163 20.70%
  YoY % 27.15% 35.38% -5.20% 12.56% 27.26% 32.36% -
  Horiz. % 309.43% 243.35% 179.75% 189.60% 168.45% 132.36% 100.00%
Net Worth 377,196 321,636 329,604 347,379 265,139 179,547 105,064 23.73%
  YoY % 17.27% -2.42% -5.12% 31.02% 47.67% 70.89% -
  Horiz. % 359.01% 306.13% 313.72% 330.63% 252.36% 170.89% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 16,675 12,705 12,598 3,595 -
  YoY % 0.00% 0.00% 0.00% 31.24% 0.85% 250.38% -
  Horiz. % 0.00% 0.00% 0.00% 463.78% 353.37% 350.38% 100.00%
Div Payout % - % - % - % 67.18 % 35.87 % 28.61 % 54.55 % -
  YoY % 0.00% 0.00% 0.00% 87.29% 25.38% -47.55% -
  Horiz. % 0.00% 0.00% 0.00% 123.15% 65.76% 52.45% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 377,196 321,636 329,604 347,379 265,139 179,547 105,064 23.73%
  YoY % 17.27% -2.42% -5.12% 31.02% 47.67% 70.89% -
  Horiz. % 359.01% 306.13% 313.72% 330.63% 252.36% 170.89% 100.00%
NOSH 477,222 476,923 477,134 476,449 317,646 239,972 239,709 12.15%
  YoY % 0.06% -0.04% 0.14% 49.99% 32.37% 0.11% -
  Horiz. % 199.08% 198.96% 199.05% 198.76% 132.51% 100.11% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.06 % -1.98 % -2.30 % 5.98 % 9.13 % 13.67 % 3.05 % -48.03%
  YoY % 103.03% 13.91% -138.46% -34.50% -33.21% 348.20% -
  Horiz. % 1.97% -64.92% -75.41% 196.07% 299.34% 448.20% 100.00%
ROE 0.26 % -2.94 % -2.64 % 7.15 % 13.36 % 24.53 % 6.27 % -41.15%
  YoY % 108.84% -11.36% -136.92% -46.48% -45.54% 291.23% -
  Horiz. % 4.15% -46.89% -42.11% 114.04% 213.08% 391.23% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 137.00 105.65 77.76 89.37 123.24 134.92 90.86 7.08%
  YoY % 29.67% 35.87% -12.99% -27.48% -8.66% 48.49% -
  Horiz. % 150.78% 116.28% 85.58% 98.36% 135.64% 148.49% 100.00%
EPS 0.20 -1.98 -1.83 5.21 7.43 13.77 2.75 -35.38%
  YoY % 110.10% -8.20% -135.12% -29.88% -46.04% 400.73% -
  Horiz. % 7.27% -72.00% -66.55% 189.45% 270.18% 500.73% 100.00%
DPS 0.00 0.00 0.00 3.50 4.00 5.25 1.50 -
  YoY % 0.00% 0.00% 0.00% -12.50% -23.81% 250.00% -
  Horiz. % 0.00% 0.00% 0.00% 233.33% 266.67% 350.00% 100.00%
NAPS 0.7904 0.6744 0.6908 0.7291 0.8347 0.7482 0.4383 10.32%
  YoY % 17.20% -2.37% -5.25% -12.65% 11.56% 70.70% -
  Horiz. % 180.33% 153.87% 157.61% 166.35% 190.44% 170.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 62.94 48.51 35.72 40.99 37.68 31.17 20.97 20.09%
  YoY % 29.75% 35.81% -12.86% 8.78% 20.89% 48.64% -
  Horiz. % 300.14% 231.33% 170.34% 195.47% 179.69% 148.64% 100.00%
EPS 0.09 -0.91 -0.84 2.39 3.41 4.24 0.63 -27.69%
  YoY % 109.89% -8.33% -135.15% -29.91% -19.58% 573.02% -
  Horiz. % 14.29% -144.44% -133.33% 379.37% 541.27% 673.02% 100.00%
DPS 0.00 0.00 0.00 1.61 1.22 1.21 0.35 -
  YoY % 0.00% 0.00% 0.00% 31.97% 0.83% 245.71% -
  Horiz. % 0.00% 0.00% 0.00% 460.00% 348.57% 345.71% 100.00%
NAPS 0.3631 0.3096 0.3173 0.3344 0.2552 0.1728 0.1011 23.74%
  YoY % 17.28% -2.43% -5.11% 31.03% 47.69% 70.92% -
  Horiz. % 359.15% 306.23% 313.85% 330.76% 252.42% 170.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.3500 1.0200 1.3700 1.6400 1.3700 1.1200 0.3000 -
P/RPS 0.99 0.97 1.76 1.83 1.11 0.83 0.33 20.08%
  YoY % 2.06% -44.89% -3.83% 64.86% 33.73% 151.52% -
  Horiz. % 300.00% 293.94% 533.33% 554.55% 336.36% 251.52% 100.00%
P/EPS 669.00 -51.47 -75.08 31.48 12.29 6.10 10.91 98.52%
  YoY % 1,399.79% 31.45% -338.50% 156.14% 101.48% -44.09% -
  Horiz. % 6,131.99% -471.77% -688.18% 288.54% 112.65% 55.91% 100.00%
EY 0.15 -1.94 -1.33 3.18 8.14 16.39 9.17 -49.60%
  YoY % 107.73% -45.86% -141.82% -60.93% -50.34% 78.74% -
  Horiz. % 1.64% -21.16% -14.50% 34.68% 88.77% 178.74% 100.00%
DY 0.00 0.00 0.00 2.13 2.92 4.69 5.00 -
  YoY % 0.00% 0.00% 0.00% -27.05% -37.74% -6.20% -
  Horiz. % 0.00% 0.00% 0.00% 42.60% 58.40% 93.80% 100.00%
P/NAPS 1.71 1.51 1.98 2.25 1.64 1.50 0.68 16.61%
  YoY % 13.25% -23.74% -12.00% 37.20% 9.33% 120.59% -
  Horiz. % 251.47% 222.06% 291.18% 330.88% 241.18% 220.59% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 31/01/11 24/02/10 -
Price 1.1700 0.9500 1.5000 1.7200 1.6500 1.4700 0.2900 -
P/RPS 0.85 0.90 1.93 1.92 1.34 1.09 0.32 17.67%
  YoY % -5.56% -53.37% 0.52% 43.28% 22.94% 240.63% -
  Horiz. % 265.63% 281.25% 603.12% 600.00% 418.75% 340.63% 100.00%
P/EPS 579.80 -47.93 -82.21 33.01 14.80 8.01 10.55 94.93%
  YoY % 1,309.68% 41.70% -349.05% 123.04% 84.77% -24.08% -
  Horiz. % 5,495.73% -454.31% -779.24% 312.89% 140.28% 75.92% 100.00%
EY 0.17 -2.09 -1.22 3.03 6.76 12.48 9.48 -48.82%
  YoY % 108.13% -71.31% -140.26% -55.18% -45.83% 31.65% -
  Horiz. % 1.79% -22.05% -12.87% 31.96% 71.31% 131.65% 100.00%
DY 0.00 0.00 0.00 2.03 2.42 3.57 5.17 -
  YoY % 0.00% 0.00% 0.00% -16.12% -32.21% -30.95% -
  Horiz. % 0.00% 0.00% 0.00% 39.26% 46.81% 69.05% 100.00%
P/NAPS 1.48 1.41 2.17 2.36 1.98 1.96 0.66 14.40%
  YoY % 4.96% -35.02% -8.05% 19.19% 1.02% 196.97% -
  Horiz. % 224.24% 213.64% 328.79% 357.58% 300.00% 296.97% 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
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS