Highlights

[GCB] YoY Quarter Result on 2014-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     28.60%    YoY -     -8.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 493,830 543,577 653,774 503,893 371,014 425,819 391,454 3.94%
  YoY % -9.15% -16.86% 29.74% 35.82% -12.87% 8.78% -
  Horiz. % 126.15% 138.86% 167.01% 128.72% 94.78% 108.78% 100.00%
PBT 41,830 5,268 13,340 -13,416 -11,544 34,164 42,229 -0.16%
  YoY % 694.04% -60.51% 199.43% -16.22% -133.79% -19.10% -
  Horiz. % 99.06% 12.47% 31.59% -31.77% -27.34% 80.90% 100.00%
Tax -11,004 -2,532 -12,973 3,442 2,994 -8,715 -6,481 9.22%
  YoY % -334.60% 80.48% -476.90% 14.96% 134.35% -34.47% -
  Horiz. % 169.79% 39.07% 200.17% -53.11% -46.20% 134.47% 100.00%
NP 30,826 2,736 367 -9,974 -8,550 25,449 35,748 -2.44%
  YoY % 1,026.68% 645.50% 103.68% -16.65% -133.60% -28.81% -
  Horiz. % 86.23% 7.65% 1.03% -27.90% -23.92% 71.19% 100.00%
NP to SH 30,826 2,736 963 -9,452 -8,706 24,823 35,422 -2.29%
  YoY % 1,026.68% 184.11% 110.19% -8.57% -135.07% -29.92% -
  Horiz. % 87.03% 7.72% 2.72% -26.68% -24.58% 70.08% 100.00%
Tax Rate 26.31 % 48.06 % 97.25 % - % - % 25.51 % 15.35 % 9.39%
  YoY % -45.26% -50.58% 0.00% 0.00% 0.00% 66.19% -
  Horiz. % 171.40% 313.09% 633.55% 0.00% 0.00% 166.19% 100.00%
Total Cost 463,004 540,841 653,407 513,867 379,564 400,370 355,706 4.49%
  YoY % -14.39% -17.23% 27.15% 35.38% -5.20% 12.56% -
  Horiz. % 130.16% 152.05% 183.69% 144.46% 106.71% 112.56% 100.00%
Net Worth 476,579 424,391 377,196 321,636 329,604 347,379 265,139 10.26%
  YoY % 12.30% 12.51% 17.27% -2.42% -5.12% 31.02% -
  Horiz. % 179.75% 160.06% 142.26% 121.31% 124.31% 131.02% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 16,675 12,705 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 131.24% 100.00%
Div Payout % - % - % - % - % - % 67.18 % 35.87 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 87.29% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 187.29% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 476,579 424,391 377,196 321,636 329,604 347,379 265,139 10.26%
  YoY % 12.30% 12.51% 17.27% -2.42% -5.12% 31.02% -
  Horiz. % 179.75% 160.06% 142.26% 121.31% 124.31% 131.02% 100.00%
NOSH 477,918 477,918 477,222 476,923 477,134 476,449 317,646 7.04%
  YoY % 0.00% 0.15% 0.06% -0.04% 0.14% 49.99% -
  Horiz. % 150.46% 150.46% 150.24% 150.14% 150.21% 149.99% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.24 % 0.50 % 0.06 % -1.98 % -2.30 % 5.98 % 9.13 % -6.14%
  YoY % 1,148.00% 733.33% 103.03% 13.91% -138.46% -34.50% -
  Horiz. % 68.35% 5.48% 0.66% -21.69% -25.19% 65.50% 100.00%
ROE 6.47 % 0.64 % 0.26 % -2.94 % -2.64 % 7.15 % 13.36 % -11.37%
  YoY % 910.94% 146.15% 108.84% -11.36% -136.92% -46.48% -
  Horiz. % 48.43% 4.79% 1.95% -22.01% -19.76% 53.52% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 103.33 113.74 137.00 105.65 77.76 89.37 123.24 -2.89%
  YoY % -9.15% -16.98% 29.67% 35.87% -12.99% -27.48% -
  Horiz. % 83.84% 92.29% 111.17% 85.73% 63.10% 72.52% 100.00%
EPS 6.45 0.57 0.20 -1.98 -1.83 5.21 7.43 -2.33%
  YoY % 1,031.58% 185.00% 110.10% -8.20% -135.12% -29.88% -
  Horiz. % 86.81% 7.67% 2.69% -26.65% -24.63% 70.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -12.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 87.50% 100.00%
NAPS 0.9972 0.8880 0.7904 0.6744 0.6908 0.7291 0.8347 3.01%
  YoY % 12.30% 12.35% 17.20% -2.37% -5.25% -12.65% -
  Horiz. % 119.47% 106.39% 94.69% 80.80% 82.76% 87.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 47.54 52.33 62.94 48.51 35.72 40.99 37.68 3.95%
  YoY % -9.15% -16.86% 29.75% 35.81% -12.86% 8.78% -
  Horiz. % 126.17% 138.88% 167.04% 128.74% 94.80% 108.78% 100.00%
EPS 2.97 0.26 0.09 -0.91 -0.84 2.39 3.41 -2.27%
  YoY % 1,042.31% 188.89% 109.89% -8.33% -135.15% -29.91% -
  Horiz. % 87.10% 7.62% 2.64% -26.69% -24.63% 70.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.61 1.22 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 31.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 131.97% 100.00%
NAPS 0.4588 0.4085 0.3631 0.3096 0.3173 0.3344 0.2552 10.26%
  YoY % 12.31% 12.50% 17.28% -2.43% -5.11% 31.03% -
  Horiz. % 179.78% 160.07% 142.28% 121.32% 124.33% 131.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.1300 1.0800 1.3500 1.0200 1.3700 1.6400 1.3700 -
P/RPS 2.06 0.95 0.99 0.97 1.76 1.83 1.11 10.85%
  YoY % 116.84% -4.04% 2.06% -44.89% -3.83% 64.86% -
  Horiz. % 185.59% 85.59% 89.19% 87.39% 158.56% 164.86% 100.00%
P/EPS 33.02 188.65 669.00 -51.47 -75.08 31.48 12.29 17.89%
  YoY % -82.50% -71.80% 1,399.79% 31.45% -338.50% 156.14% -
  Horiz. % 268.67% 1,534.99% 5,443.45% -418.80% -610.90% 256.14% 100.00%
EY 3.03 0.53 0.15 -1.94 -1.33 3.18 8.14 -15.17%
  YoY % 471.70% 253.33% 107.73% -45.86% -141.82% -60.93% -
  Horiz. % 37.22% 6.51% 1.84% -23.83% -16.34% 39.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -27.05% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 72.95% 100.00%
P/NAPS 2.14 1.22 1.71 1.51 1.98 2.25 1.64 4.53%
  YoY % 75.41% -28.65% 13.25% -23.74% -12.00% 37.20% -
  Horiz. % 130.49% 74.39% 104.27% 92.07% 120.73% 137.20% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 -
Price 1.9900 1.0700 1.1700 0.9500 1.5000 1.7200 1.6500 -
P/RPS 1.93 0.94 0.85 0.90 1.93 1.92 1.34 6.26%
  YoY % 105.32% 10.59% -5.56% -53.37% 0.52% 43.28% -
  Horiz. % 144.03% 70.15% 63.43% 67.16% 144.03% 143.28% 100.00%
P/EPS 30.85 186.91 579.80 -47.93 -82.21 33.01 14.80 13.01%
  YoY % -83.49% -67.76% 1,309.68% 41.70% -349.05% 123.04% -
  Horiz. % 208.45% 1,262.91% 3,917.57% -323.85% -555.47% 223.04% 100.00%
EY 3.24 0.54 0.17 -2.09 -1.22 3.03 6.76 -11.53%
  YoY % 500.00% 217.65% 108.13% -71.31% -140.26% -55.18% -
  Horiz. % 47.93% 7.99% 2.51% -30.92% -18.05% 44.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.03 2.42 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.12% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 83.88% 100.00%
P/NAPS 2.00 1.20 1.48 1.41 2.17 2.36 1.98 0.17%
  YoY % 66.67% -18.92% 4.96% -35.02% -8.05% 19.19% -
  Horiz. % 101.01% 60.61% 74.75% 71.21% 109.60% 119.19% 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
 
 

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