Highlights

[GCB] YoY Quarter Result on 2009-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     148.40%    YoY -     -94.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 354,340 290,000 268,952 141,640 153,572 105,544 91,113 25.38%
  YoY % 22.19% 7.83% 89.88% -7.77% 45.51% 15.84% -
  Horiz. % 388.90% 318.29% 295.19% 155.46% 168.55% 115.84% 100.00%
PBT 42,683 33,791 27,200 636 3,171 5,537 4,480 45.55%
  YoY % 26.31% 24.23% 4,176.73% -79.94% -42.73% 23.59% -
  Horiz. % 952.75% 754.26% 607.14% 14.20% 70.78% 123.59% 100.00%
Tax -11,249 -3,659 -7,364 -385 -496 -655 -560 64.80%
  YoY % -207.43% 50.31% -1,812.73% 22.38% 24.27% -16.96% -
  Horiz. % 2,008.75% 653.39% 1,315.00% 68.75% 88.57% 116.96% 100.00%
NP 31,434 30,132 19,836 251 2,675 4,882 3,920 41.43%
  YoY % 4.32% 51.91% 7,802.79% -90.62% -45.21% 24.54% -
  Horiz. % 801.89% 768.67% 506.02% 6.40% 68.24% 124.54% 100.00%
NP to SH 31,303 30,084 19,725 151 2,649 5,003 3,920 41.33%
  YoY % 4.05% 52.52% 12,962.91% -94.30% -47.05% 27.63% -
  Horiz. % 798.55% 767.45% 503.19% 3.85% 67.58% 127.63% 100.00%
Tax Rate 26.35 % 10.83 % 27.07 % 60.53 % 15.64 % 11.83 % 12.50 % 13.22%
  YoY % 143.31% -59.99% -55.28% 287.02% 32.21% -5.36% -
  Horiz. % 210.80% 86.64% 216.56% 484.24% 125.12% 94.64% 100.00%
Total Cost 322,906 259,868 249,116 141,389 150,897 100,662 87,193 24.36%
  YoY % 24.26% 4.32% 76.19% -6.30% 49.90% 15.45% -
  Horiz. % 370.33% 298.04% 285.71% 162.16% 173.06% 115.45% 100.00%
Net Worth 289,695 199,848 116,958 0 97,964 93,469 83,365 23.05%
  YoY % 44.96% 70.87% 0.00% 0.00% 4.81% 12.12% -
  Horiz. % 347.50% 239.73% 140.30% 0.00% 117.51% 112.12% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,936 9,560 2,999 1,216 - - - -
  YoY % -16.98% 218.73% 146.67% 0.00% 0.00% 0.00% -
  Horiz. % 652.70% 786.23% 246.67% 100.00% - - -
Div Payout % 25.35 % 31.78 % 15.21 % 805.30 % - % - % - % -
  YoY % -20.23% 108.94% -98.11% 0.00% 0.00% 0.00% -
  Horiz. % 3.15% 3.95% 1.89% 100.00% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 289,695 199,848 116,958 0 97,964 93,469 83,365 23.05%
  YoY % 44.96% 70.87% 0.00% 0.00% 4.81% 12.12% -
  Horiz. % 347.50% 239.73% 140.30% 0.00% 117.51% 112.12% 100.00%
NOSH 317,474 318,686 239,963 243,200 240,818 240,528 237,575 4.95%
  YoY % -0.38% 32.81% -1.33% 0.99% 0.12% 1.24% -
  Horiz. % 133.63% 134.14% 101.01% 102.37% 101.36% 101.24% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 8.87 % 10.39 % 7.38 % 0.18 % 1.74 % 4.63 % 4.30 % 12.81%
  YoY % -14.63% 40.79% 4,000.00% -89.66% -62.42% 7.67% -
  Horiz. % 206.28% 241.63% 171.63% 4.19% 40.47% 107.67% 100.00%
ROE 10.81 % 15.05 % 16.86 % - % 2.70 % 5.35 % 4.70 % 14.88%
  YoY % -28.17% -10.74% 0.00% 0.00% -49.53% 13.83% -
  Horiz. % 230.00% 320.21% 358.72% 0.00% 57.45% 113.83% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 111.61 91.00 112.08 58.24 63.77 43.88 38.35 19.47%
  YoY % 22.65% -18.81% 92.45% -8.67% 45.33% 14.42% -
  Horiz. % 291.03% 237.29% 292.26% 151.86% 166.28% 114.42% 100.00%
EPS 9.86 9.44 8.22 0.06 1.10 2.08 1.65 34.67%
  YoY % 4.45% 14.84% 13,600.00% -94.55% -47.12% 26.06% -
  Horiz. % 597.58% 572.12% 498.18% 3.64% 66.67% 126.06% 100.00%
DPS 2.50 3.00 1.25 0.50 0.00 0.00 0.00 -
  YoY % -16.67% 140.00% 150.00% 0.00% 0.00% 0.00% -
  Horiz. % 500.00% 600.00% 250.00% 100.00% - - -
NAPS 0.9125 0.6271 0.4874 0.0000 0.4068 0.3886 0.3509 17.25%
  YoY % 45.51% 28.66% 0.00% 0.00% 4.68% 10.74% -
  Horiz. % 260.05% 178.71% 138.90% 0.00% 115.93% 110.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,879
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.11 27.91 25.89 13.63 14.78 10.16 8.77 25.38%
  YoY % 22.21% 7.80% 89.95% -7.78% 45.47% 15.85% -
  Horiz. % 388.94% 318.24% 295.21% 155.42% 168.53% 115.85% 100.00%
EPS 3.01 2.90 1.90 0.01 0.25 0.48 0.38 41.14%
  YoY % 3.79% 52.63% 18,900.00% -96.00% -47.92% 26.32% -
  Horiz. % 792.11% 763.16% 500.00% 2.63% 65.79% 126.32% 100.00%
DPS 0.76 0.92 0.29 0.12 0.00 0.00 0.00 -
  YoY % -17.39% 217.24% 141.67% 0.00% 0.00% 0.00% -
  Horiz. % 633.33% 766.67% 241.67% 100.00% - - -
NAPS 0.2789 0.1924 0.1126 0.0000 0.0943 0.0900 0.0802 23.06%
  YoY % 44.96% 70.87% 0.00% 0.00% 4.78% 12.22% -
  Horiz. % 347.76% 239.90% 140.40% 0.00% 117.58% 112.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.7800 1.5600 0.3000 0.3000 0.3000 0.4000 0.3100 -
P/RPS 1.59 1.71 0.27 0.52 0.47 0.91 0.81 11.89%
  YoY % -7.02% 533.33% -48.08% 10.64% -48.35% 12.35% -
  Horiz. % 196.30% 211.11% 33.33% 64.20% 58.02% 112.35% 100.00%
P/EPS 18.05 16.53 3.65 483.18 27.27 19.23 18.79 -0.67%
  YoY % 9.20% 352.88% -99.24% 1,671.84% 41.81% 2.34% -
  Horiz. % 96.06% 87.97% 19.43% 2,571.47% 145.13% 102.34% 100.00%
EY 5.54 6.05 27.40 0.21 3.67 5.20 5.32 0.68%
  YoY % -8.43% -77.92% 12,947.62% -94.28% -29.42% -2.26% -
  Horiz. % 104.14% 113.72% 515.04% 3.95% 68.98% 97.74% 100.00%
DY 1.40 1.92 4.17 1.67 0.00 0.00 0.00 -
  YoY % -27.08% -53.96% 149.70% 0.00% 0.00% 0.00% -
  Horiz. % 83.83% 114.97% 249.70% 100.00% - - -
P/NAPS 1.95 2.49 0.62 0.00 0.74 1.03 0.88 14.17%
  YoY % -21.69% 301.61% 0.00% 0.00% -28.16% 17.05% -
  Horiz. % 221.59% 282.95% 70.45% 0.00% 84.09% 117.05% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 16/05/11 27/05/10 28/05/09 28/05/08 18/05/07 23/05/06 -
Price 1.8300 2.0500 0.3700 0.3000 0.2700 0.3800 0.3000 -
P/RPS 1.64 2.25 0.33 0.52 0.42 0.87 0.78 13.17%
  YoY % -27.11% 581.82% -36.54% 23.81% -51.72% 11.54% -
  Horiz. % 210.26% 288.46% 42.31% 66.67% 53.85% 111.54% 100.00%
P/EPS 18.56 21.72 4.50 483.18 24.55 18.27 18.18 0.35%
  YoY % -14.55% 382.67% -99.07% 1,868.15% 34.37% 0.50% -
  Horiz. % 102.09% 119.47% 24.75% 2,657.76% 135.04% 100.50% 100.00%
EY 5.39 4.60 22.22 0.21 4.07 5.47 5.50 -0.34%
  YoY % 17.17% -79.30% 10,480.95% -94.84% -25.59% -0.55% -
  Horiz. % 98.00% 83.64% 404.00% 3.82% 74.00% 99.45% 100.00%
DY 1.37 1.46 3.38 1.67 0.00 0.00 0.00 -
  YoY % -6.16% -56.80% 102.40% 0.00% 0.00% 0.00% -
  Horiz. % 82.04% 87.43% 202.40% 100.00% - - -
P/NAPS 2.01 3.27 0.76 0.00 0.66 0.98 0.85 15.41%
  YoY % -38.53% 330.26% 0.00% 0.00% -32.65% 15.29% -
  Horiz. % 236.47% 384.71% 89.41% 0.00% 77.65% 115.29% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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