Highlights

[GCB] YoY Quarter Result on 2020-12-31 [#4]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 26-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     1.05%    YoY -     5.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,023,226 796,402 651,292 493,830 543,577 653,774 503,893 12.52%
  YoY % 28.48% 22.28% 31.89% -9.15% -16.86% 29.74% -
  Horiz. % 203.06% 158.05% 129.25% 98.00% 107.88% 129.74% 100.00%
PBT 55,766 61,804 55,251 41,830 5,268 13,340 -13,416 -
  YoY % -9.77% 11.86% 32.08% 694.04% -60.51% 199.43% -
  Horiz. % -415.67% -460.67% -411.83% -311.79% -39.27% -99.43% 100.00%
Tax -8,494 -17,076 7,770 -11,004 -2,532 -12,973 3,442 -
  YoY % 50.26% -319.77% 170.61% -334.60% 80.48% -476.90% -
  Horiz. % -246.78% -496.11% 225.74% -319.70% -73.56% -376.90% 100.00%
NP 47,272 44,728 63,021 30,826 2,736 367 -9,974 -
  YoY % 5.69% -29.03% 104.44% 1,026.68% 645.50% 103.68% -
  Horiz. % -473.95% -448.45% -631.85% -309.06% -27.43% -3.68% 100.00%
NP to SH 47,272 44,728 63,021 30,826 2,736 963 -9,452 -
  YoY % 5.69% -29.03% 104.44% 1,026.68% 184.11% 110.19% -
  Horiz. % -500.13% -473.21% -666.75% -326.13% -28.95% -10.19% 100.00%
Tax Rate 15.23 % 27.63 % -14.06 % 26.31 % 48.06 % 97.25 % - % -
  YoY % -44.88% 296.51% -153.44% -45.26% -50.58% 0.00% -
  Horiz. % 15.66% 28.41% -14.46% 27.05% 49.42% 100.00% -
Total Cost 975,954 751,674 588,271 463,004 540,841 653,407 513,867 11.27%
  YoY % 29.84% 27.78% 27.06% -14.39% -17.23% 27.15% -
  Horiz. % 189.92% 146.28% 114.48% 90.10% 105.25% 127.15% 100.00%
Net Worth 1,189,658 521,852 666,856 476,579 424,391 377,196 321,636 24.33%
  YoY % 127.97% -21.74% 39.93% 12.30% 12.51% 17.27% -
  Horiz. % 369.88% 162.25% 207.33% 148.17% 131.95% 117.27% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,203 5,532 9,557 - - - - -
  YoY % 84.44% -42.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.76% 57.88% 100.00% - - - -
Div Payout % 21.59 % 12.37 % 15.17 % - % - % - % - % -
  YoY % 74.54% -18.46% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 142.32% 81.54% 100.00% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,189,658 521,852 666,856 476,579 424,391 377,196 321,636 24.33%
  YoY % 127.97% -21.74% 39.93% 12.30% 12.51% 17.27% -
  Horiz. % 369.88% 162.25% 207.33% 148.17% 131.95% 117.27% 100.00%
NOSH 1,020,378 553,220 477,862 477,918 477,918 477,222 476,923 13.50%
  YoY % 84.44% 15.77% -0.01% 0.00% 0.15% 0.06% -
  Horiz. % 213.95% 116.00% 100.20% 100.21% 100.21% 100.06% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.62 % 5.62 % 9.68 % 6.24 % 0.50 % 0.06 % -1.98 % -
  YoY % -17.79% -41.94% 55.13% 1,148.00% 733.33% 103.03% -
  Horiz. % -233.33% -283.84% -488.89% -315.15% -25.25% -3.03% 100.00%
ROE 3.97 % 8.57 % 9.45 % 6.47 % 0.64 % 0.26 % -2.94 % -
  YoY % -53.68% -9.31% 46.06% 910.94% 146.15% 108.84% -
  Horiz. % -135.03% -291.50% -321.43% -220.07% -21.77% -8.84% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 100.28 143.96 136.29 103.33 113.74 137.00 105.65 -0.86%
  YoY % -30.34% 5.63% 31.90% -9.15% -16.98% 29.67% -
  Horiz. % 94.92% 136.26% 129.00% 97.80% 107.66% 129.67% 100.00%
EPS 4.63 8.09 13.19 6.45 0.57 0.20 -1.98 -
  YoY % -42.77% -38.67% 104.50% 1,031.58% 185.00% 110.10% -
  Horiz. % -233.84% -408.59% -666.16% -325.76% -28.79% -10.10% 100.00%
DPS 1.00 1.00 2.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% - - - -
NAPS 1.1659 0.9433 1.3955 0.9972 0.8880 0.7904 0.6744 9.54%
  YoY % 23.60% -32.40% 39.94% 12.30% 12.35% 17.20% -
  Horiz. % 172.88% 139.87% 206.92% 147.86% 131.67% 117.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 98.50 76.67 62.70 47.54 52.33 62.94 48.51 12.52%
  YoY % 28.47% 22.28% 31.89% -9.15% -16.86% 29.75% -
  Horiz. % 203.05% 158.05% 129.25% 98.00% 107.87% 129.75% 100.00%
EPS 4.55 4.31 6.07 2.97 0.26 0.09 -0.91 -
  YoY % 5.57% -29.00% 104.38% 1,042.31% 188.89% 109.89% -
  Horiz. % -500.00% -473.63% -667.03% -326.37% -28.57% -9.89% 100.00%
DPS 0.98 0.53 0.92 0.00 0.00 0.00 0.00 -
  YoY % 84.91% -42.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.52% 57.61% 100.00% - - - -
NAPS 1.1452 0.5024 0.6420 0.4588 0.4085 0.3631 0.3096 24.34%
  YoY % 127.95% -21.74% 39.93% 12.31% 12.50% 17.28% -
  Horiz. % 369.90% 162.27% 207.36% 148.19% 131.94% 117.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.6700 3.0800 2.7500 2.1300 1.0800 1.3500 1.0200 -
P/RPS 2.66 2.14 2.02 2.06 0.95 0.99 0.97 18.29%
  YoY % 24.30% 5.94% -1.94% 116.84% -4.04% 2.06% -
  Horiz. % 274.23% 220.62% 208.25% 212.37% 97.94% 102.06% 100.00%
P/EPS 57.63 38.10 20.85 33.02 188.65 669.00 -51.47 -
  YoY % 51.26% 82.73% -36.86% -82.50% -71.80% 1,399.79% -
  Horiz. % -111.97% -74.02% -40.51% -64.15% -366.52% -1,299.79% 100.00%
EY 1.74 2.63 4.80 3.03 0.53 0.15 -1.94 -
  YoY % -33.84% -45.21% 58.42% 471.70% 253.33% 107.73% -
  Horiz. % -89.69% -135.57% -247.42% -156.19% -27.32% -7.73% 100.00%
DY 0.37 0.32 0.73 0.00 0.00 0.00 0.00 -
  YoY % 15.63% -56.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.68% 43.84% 100.00% - - - -
P/NAPS 2.29 3.27 1.97 2.14 1.22 1.71 1.51 7.18%
  YoY % -29.97% 65.99% -7.94% 75.41% -28.65% 13.25% -
  Horiz. % 151.66% 216.56% 130.46% 141.72% 80.79% 113.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 24/02/20 18/02/19 12/02/18 22/02/17 29/02/16 27/02/15 -
Price 2.6600 2.9900 3.5000 1.9900 1.0700 1.1700 0.9500 -
P/RPS 2.65 2.08 2.57 1.93 0.94 0.85 0.90 19.70%
  YoY % 27.40% -19.07% 33.16% 105.32% 10.59% -5.56% -
  Horiz. % 294.44% 231.11% 285.56% 214.44% 104.44% 94.44% 100.00%
P/EPS 57.42 36.98 26.54 30.85 186.91 579.80 -47.93 -
  YoY % 55.27% 39.34% -13.97% -83.49% -67.76% 1,309.68% -
  Horiz. % -119.80% -77.15% -55.37% -64.36% -389.96% -1,209.68% 100.00%
EY 1.74 2.70 3.77 3.24 0.54 0.17 -2.09 -
  YoY % -35.56% -28.38% 16.36% 500.00% 217.65% 108.13% -
  Horiz. % -83.25% -129.19% -180.38% -155.02% -25.84% -8.13% 100.00%
DY 0.38 0.33 0.57 0.00 0.00 0.00 0.00 -
  YoY % 15.15% -42.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 57.89% 100.00% - - - -
P/NAPS 2.28 3.17 2.51 2.00 1.20 1.48 1.41 8.33%
  YoY % -28.08% 26.29% 25.50% 66.67% -18.92% 4.96% -
  Horiz. % 161.70% 224.82% 178.01% 141.84% 85.11% 104.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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. 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