Highlights

[GCB] YoY Quarter Result on 2012-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 23-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -11.63%    YoY -     4.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 441,500 479,620 364,283 354,340 290,000 268,952 141,640 20.85%
  YoY % -7.95% 31.66% 2.81% 22.19% 7.83% 89.88% -
  Horiz. % 311.71% 338.62% 257.19% 250.17% 204.74% 189.88% 100.00%
PBT -815 6,439 22,720 42,683 33,791 27,200 636 -
  YoY % -112.66% -71.66% -46.77% 26.31% 24.23% 4,176.73% -
  Horiz. % -128.14% 1,012.42% 3,572.33% 6,711.16% 5,313.05% 4,276.73% 100.00%
Tax -885 -1,000 -5,855 -11,249 -3,659 -7,364 -385 14.87%
  YoY % 11.50% 82.92% 47.95% -207.43% 50.31% -1,812.73% -
  Horiz. % 229.87% 259.74% 1,520.78% 2,921.82% 950.39% 1,912.73% 100.00%
NP -1,700 5,439 16,865 31,434 30,132 19,836 251 -
  YoY % -131.26% -67.75% -46.35% 4.32% 51.91% 7,802.79% -
  Horiz. % -677.29% 2,166.93% 6,719.12% 12,523.51% 12,004.78% 7,902.79% 100.00%
NP to SH -1,855 5,283 16,539 31,303 30,084 19,725 151 -
  YoY % -135.11% -68.06% -47.16% 4.05% 52.52% 12,962.91% -
  Horiz. % -1,228.48% 3,498.68% 10,952.98% 20,730.46% 19,923.18% 13,062.91% 100.00%
Tax Rate - % 15.53 % 25.77 % 26.35 % 10.83 % 27.07 % 60.53 % -
  YoY % 0.00% -39.74% -2.20% 143.31% -59.99% -55.28% -
  Horiz. % 0.00% 25.66% 42.57% 43.53% 17.89% 44.72% 100.00%
Total Cost 443,200 474,181 347,418 322,906 259,868 249,116 141,389 20.96%
  YoY % -6.53% 36.49% 7.59% 24.26% 4.32% 76.19% -
  Horiz. % 313.46% 335.37% 245.72% 228.38% 183.80% 176.19% 100.00%
Net Worth 325,433 333,400 351,465 289,695 199,848 116,958 0 -
  YoY % -2.39% -5.14% 21.32% 44.96% 70.87% 0.00% -
  Horiz. % 278.25% 285.06% 300.51% 247.69% 170.87% 100.00% -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - 7,149 7,936 9,560 2,999 1,216 -
  YoY % 0.00% 0.00% -9.92% -16.98% 218.73% 146.67% -
  Horiz. % 0.00% 0.00% 587.95% 652.70% 786.23% 246.67% 100.00%
Div Payout % - % - % 43.23 % 25.35 % 31.78 % 15.21 % 805.30 % -
  YoY % 0.00% 0.00% 70.53% -20.23% 108.94% -98.11% -
  Horiz. % 0.00% 0.00% 5.37% 3.15% 3.95% 1.89% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 325,433 333,400 351,465 289,695 199,848 116,958 0 -
  YoY % -2.39% -5.14% 21.32% 44.96% 70.87% 0.00% -
  Horiz. % 278.25% 285.06% 300.51% 247.69% 170.87% 100.00% -
NOSH 475,641 475,945 476,628 317,474 318,686 239,963 243,200 11.82%
  YoY % -0.06% -0.14% 50.13% -0.38% 32.81% -1.33% -
  Horiz. % 195.58% 195.70% 195.98% 130.54% 131.04% 98.67% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.39 % 1.13 % 4.63 % 8.87 % 10.39 % 7.38 % 0.18 % -
  YoY % -134.51% -75.59% -47.80% -14.63% 40.79% 4,000.00% -
  Horiz. % -216.67% 627.78% 2,572.22% 4,927.78% 5,772.22% 4,100.00% 100.00%
ROE -0.57 % 1.58 % 4.71 % 10.81 % 15.05 % 16.86 % - % -
  YoY % -136.08% -66.45% -56.43% -28.17% -10.74% 0.00% -
  Horiz. % -3.38% 9.37% 27.94% 64.12% 89.26% 100.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 92.82 100.77 76.43 111.61 91.00 112.08 58.24 8.07%
  YoY % -7.89% 31.85% -31.52% 22.65% -18.81% 92.45% -
  Horiz. % 159.38% 173.03% 131.23% 191.64% 156.25% 192.45% 100.00%
EPS -0.39 1.11 3.47 9.86 9.44 8.22 0.06 -
  YoY % -135.14% -68.01% -64.81% 4.45% 14.84% 13,600.00% -
  Horiz. % -650.00% 1,850.00% 5,783.33% 16,433.33% 15,733.33% 13,700.00% 100.00%
DPS 0.00 0.00 1.50 2.50 3.00 1.25 0.50 -
  YoY % 0.00% 0.00% -40.00% -16.67% 140.00% 150.00% -
  Horiz. % 0.00% 0.00% 300.00% 500.00% 600.00% 250.00% 100.00%
NAPS 0.6842 0.7005 0.7374 0.9125 0.6271 0.4874 0.0000 -
  YoY % -2.33% -5.00% -19.19% 45.51% 28.66% 0.00% -
  Horiz. % 140.38% 143.72% 151.29% 187.22% 128.66% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 42.50 46.17 35.07 34.11 27.92 25.89 13.64 20.84%
  YoY % -7.95% 31.65% 2.81% 22.17% 7.84% 89.81% -
  Horiz. % 311.58% 338.49% 257.11% 250.07% 204.69% 189.81% 100.00%
EPS -0.18 0.51 1.59 3.01 2.90 1.90 0.01 -
  YoY % -135.29% -67.92% -47.18% 3.79% 52.63% 18,900.00% -
  Horiz. % -1,800.00% 5,100.00% 15,900.00% 30,100.00% 29,000.00% 19,000.00% 100.00%
DPS 0.00 0.00 0.69 0.76 0.92 0.29 0.12 -
  YoY % 0.00% 0.00% -9.21% -17.39% 217.24% 141.67% -
  Horiz. % 0.00% 0.00% 575.00% 633.33% 766.67% 241.67% 100.00%
NAPS 0.3133 0.3210 0.3383 0.2789 0.1924 0.1126 0.0000 -
  YoY % -2.40% -5.11% 21.30% 44.96% 70.87% 0.00% -
  Horiz. % 278.24% 285.08% 300.44% 247.69% 170.87% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8700 1.3600 1.7800 1.7800 1.5600 0.3000 0.3000 -
P/RPS 0.94 1.35 2.33 1.59 1.71 0.27 0.52 10.37%
  YoY % -30.37% -42.06% 46.54% -7.02% 533.33% -48.08% -
  Horiz. % 180.77% 259.62% 448.08% 305.77% 328.85% 51.92% 100.00%
P/EPS -223.08 122.52 51.30 18.05 16.53 3.65 483.18 -
  YoY % -282.08% 138.83% 184.21% 9.20% 352.88% -99.24% -
  Horiz. % -46.17% 25.36% 10.62% 3.74% 3.42% 0.76% 100.00%
EY -0.45 0.82 1.95 5.54 6.05 27.40 0.21 -
  YoY % -154.88% -57.95% -64.80% -8.43% -77.92% 12,947.62% -
  Horiz. % -214.29% 390.48% 928.57% 2,638.10% 2,880.95% 13,047.62% 100.00%
DY 0.00 0.00 0.84 1.40 1.92 4.17 1.67 -
  YoY % 0.00% 0.00% -40.00% -27.08% -53.96% 149.70% -
  Horiz. % 0.00% 0.00% 50.30% 83.83% 114.97% 249.70% 100.00%
P/NAPS 1.27 1.94 2.41 1.95 2.49 0.62 0.00 -
  YoY % -34.54% -19.50% 23.59% -21.69% 301.61% 0.00% -
  Horiz. % 204.84% 312.90% 388.71% 314.52% 401.61% 100.00% -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 27/05/10 28/05/09 -
Price 0.8400 1.4000 1.8300 1.8300 2.0500 0.3700 0.3000 -
P/RPS 0.90 1.39 2.39 1.64 2.25 0.33 0.52 9.57%
  YoY % -35.25% -41.84% 45.73% -27.11% 581.82% -36.54% -
  Horiz. % 173.08% 267.31% 459.62% 315.38% 432.69% 63.46% 100.00%
P/EPS -215.38 126.13 52.74 18.56 21.72 4.50 483.18 -
  YoY % -270.76% 139.15% 184.16% -14.55% 382.67% -99.07% -
  Horiz. % -44.58% 26.10% 10.92% 3.84% 4.50% 0.93% 100.00%
EY -0.46 0.79 1.90 5.39 4.60 22.22 0.21 -
  YoY % -158.23% -58.42% -64.75% 17.17% -79.30% 10,480.95% -
  Horiz. % -219.05% 376.19% 904.76% 2,566.67% 2,190.48% 10,580.95% 100.00%
DY 0.00 0.00 0.82 1.37 1.46 3.38 1.67 -
  YoY % 0.00% 0.00% -40.15% -6.16% -56.80% 102.40% -
  Horiz. % 0.00% 0.00% 49.10% 82.04% 87.43% 202.40% 100.00%
P/NAPS 1.23 2.00 2.48 2.01 3.27 0.76 0.00 -
  YoY % -38.50% -19.35% 23.38% -38.53% 330.26% 0.00% -
  Horiz. % 161.84% 263.16% 326.32% 264.47% 430.26% 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