Highlights

[GCB] YoY Quarter Result on 2015-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -95.56%    YoY -     110.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 651,292 493,830 543,577 653,774 503,893 371,014 425,819 7.34%
  YoY % 31.89% -9.15% -16.86% 29.74% 35.82% -12.87% -
  Horiz. % 152.95% 115.97% 127.65% 153.53% 118.34% 87.13% 100.00%
PBT 55,251 41,830 5,268 13,340 -13,416 -11,544 34,164 8.34%
  YoY % 32.08% 694.04% -60.51% 199.43% -16.22% -133.79% -
  Horiz. % 161.72% 122.44% 15.42% 39.05% -39.27% -33.79% 100.00%
Tax 7,770 -11,004 -2,532 -12,973 3,442 2,994 -8,715 -
  YoY % 170.61% -334.60% 80.48% -476.90% 14.96% 134.35% -
  Horiz. % -89.16% 126.27% 29.05% 148.86% -39.50% -34.35% 100.00%
NP 63,021 30,826 2,736 367 -9,974 -8,550 25,449 16.31%
  YoY % 104.44% 1,026.68% 645.50% 103.68% -16.65% -133.60% -
  Horiz. % 247.64% 121.13% 10.75% 1.44% -39.19% -33.60% 100.00%
NP to SH 63,021 30,826 2,736 963 -9,452 -8,706 24,823 16.79%
  YoY % 104.44% 1,026.68% 184.11% 110.19% -8.57% -135.07% -
  Horiz. % 253.88% 124.18% 11.02% 3.88% -38.08% -35.07% 100.00%
Tax Rate -14.06 % 26.31 % 48.06 % 97.25 % - % - % 25.51 % -
  YoY % -153.44% -45.26% -50.58% 0.00% 0.00% 0.00% -
  Horiz. % -55.12% 103.14% 188.40% 381.22% 0.00% 0.00% 100.00%
Total Cost 588,271 463,004 540,841 653,407 513,867 379,564 400,370 6.62%
  YoY % 27.06% -14.39% -17.23% 27.15% 35.38% -5.20% -
  Horiz. % 146.93% 115.64% 135.09% 163.20% 128.35% 94.80% 100.00%
Net Worth 666,856 476,579 424,391 377,196 321,636 329,604 347,379 11.48%
  YoY % 39.93% 12.30% 12.51% 17.27% -2.42% -5.12% -
  Horiz. % 191.97% 137.19% 122.17% 108.58% 92.59% 94.88% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,557 - - - - - 16,675 -8.86%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.31% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 15.17 % - % - % - % - % - % 67.18 % -21.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.58% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 666,856 476,579 424,391 377,196 321,636 329,604 347,379 11.48%
  YoY % 39.93% 12.30% 12.51% 17.27% -2.42% -5.12% -
  Horiz. % 191.97% 137.19% 122.17% 108.58% 92.59% 94.88% 100.00%
NOSH 477,862 477,918 477,918 477,222 476,923 477,134 476,449 0.05%
  YoY % -0.01% 0.00% 0.15% 0.06% -0.04% 0.14% -
  Horiz. % 100.30% 100.31% 100.31% 100.16% 100.10% 100.14% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.68 % 6.24 % 0.50 % 0.06 % -1.98 % -2.30 % 5.98 % 8.35%
  YoY % 55.13% 1,148.00% 733.33% 103.03% 13.91% -138.46% -
  Horiz. % 161.87% 104.35% 8.36% 1.00% -33.11% -38.46% 100.00%
ROE 9.45 % 6.47 % 0.64 % 0.26 % -2.94 % -2.64 % 7.15 % 4.76%
  YoY % 46.06% 910.94% 146.15% 108.84% -11.36% -136.92% -
  Horiz. % 132.17% 90.49% 8.95% 3.64% -41.12% -36.92% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 136.29 103.33 113.74 137.00 105.65 77.76 89.37 7.28%
  YoY % 31.90% -9.15% -16.98% 29.67% 35.87% -12.99% -
  Horiz. % 152.50% 115.62% 127.27% 153.30% 118.22% 87.01% 100.00%
EPS 13.19 6.45 0.57 0.20 -1.98 -1.83 5.21 16.74%
  YoY % 104.50% 1,031.58% 185.00% 110.10% -8.20% -135.12% -
  Horiz. % 253.17% 123.80% 10.94% 3.84% -38.00% -35.12% 100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 3.50 -8.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3955 0.9972 0.8880 0.7904 0.6744 0.6908 0.7291 11.42%
  YoY % 39.94% 12.30% 12.35% 17.20% -2.37% -5.25% -
  Horiz. % 191.40% 136.77% 121.79% 108.41% 92.50% 94.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 62.70 47.54 52.33 62.94 48.51 35.72 40.99 7.34%
  YoY % 31.89% -9.15% -16.86% 29.75% 35.81% -12.86% -
  Horiz. % 152.96% 115.98% 127.67% 153.55% 118.35% 87.14% 100.00%
EPS 6.07 2.97 0.26 0.09 -0.91 -0.84 2.39 16.80%
  YoY % 104.38% 1,042.31% 188.89% 109.89% -8.33% -135.15% -
  Horiz. % 253.97% 124.27% 10.88% 3.77% -38.08% -35.15% 100.00%
DPS 0.92 0.00 0.00 0.00 0.00 0.00 1.61 -8.90%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.14% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6420 0.4588 0.4085 0.3631 0.3096 0.3173 0.3344 11.48%
  YoY % 39.93% 12.31% 12.50% 17.28% -2.43% -5.11% -
  Horiz. % 191.99% 137.20% 122.16% 108.58% 92.58% 94.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 31/03/17 31/12/16 31/12/14 31/12/13 31/06/16 -
Price 2.7500 2.1300 1.0800 1.3500 1.0200 1.3700 1.6400 -
P/RPS 2.02 2.06 0.95 0.99 0.97 1.76 1.83 1.66%
  YoY % -1.94% 116.84% -4.04% 2.06% -44.89% -3.83% -
  Horiz. % 110.38% 112.57% 51.91% 54.10% 53.01% 96.17% 100.00%
P/EPS 20.85 33.02 188.65 669.00 -51.47 -75.08 31.48 -6.63%
  YoY % -36.86% -82.50% -71.80% 1,399.79% 31.45% -338.50% -
  Horiz. % 66.23% 104.89% 599.27% 2,125.16% -163.50% -238.50% 100.00%
EY 4.80 3.03 0.53 0.15 -1.94 -1.33 3.18 7.10%
  YoY % 58.42% 471.70% 253.33% 107.73% -45.86% -141.82% -
  Horiz. % 150.94% 95.28% 16.67% 4.72% -61.01% -41.82% 100.00%
DY 0.73 0.00 0.00 0.00 0.00 0.00 2.13 -16.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.27% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.97 2.14 1.22 1.71 1.51 1.98 2.25 -2.19%
  YoY % -7.94% 75.41% -28.65% 13.25% -23.74% -12.00% -
  Horiz. % 87.56% 95.11% 54.22% 76.00% 67.11% 88.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 18/02/19 12/02/18 22/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 3.5000 1.9900 1.0700 1.1700 0.9500 1.5000 1.7200 -
P/RPS 2.57 1.93 0.94 0.85 0.90 1.93 1.92 4.98%
  YoY % 33.16% 105.32% 10.59% -5.56% -53.37% 0.52% -
  Horiz. % 133.85% 100.52% 48.96% 44.27% 46.88% 100.52% 100.00%
P/EPS 26.54 30.85 186.91 579.80 -47.93 -82.21 33.01 -3.57%
  YoY % -13.97% -83.49% -67.76% 1,309.68% 41.70% -349.05% -
  Horiz. % 80.40% 93.46% 566.22% 1,756.44% -145.20% -249.05% 100.00%
EY 3.77 3.24 0.54 0.17 -2.09 -1.22 3.03 3.71%
  YoY % 16.36% 500.00% 217.65% 108.13% -71.31% -140.26% -
  Horiz. % 124.42% 106.93% 17.82% 5.61% -68.98% -40.26% 100.00%
DY 0.57 0.00 0.00 0.00 0.00 0.00 2.03 -19.07%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.08% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.51 2.00 1.20 1.48 1.41 2.17 2.36 1.03%
  YoY % 25.50% 66.67% -18.92% 4.96% -35.02% -8.05% -
  Horiz. % 106.36% 84.75% 50.85% 62.71% 59.75% 91.95% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Mplus Market Pulse - 17 Jun 2021 M+ Online Research Articles
6. Singapore sees first day rush for Sinovac vaccine; as 16 Covid-19 cases announced on Friday (June 18) Good Articles to Share
7. [转贴] [Video:浅谈EURO HOLDINGS BHD, EURO, 7208] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [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
PARTNERS & BROKERS