Highlights

[GCB] YoY Quarter Result on 2013-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -33.37%    YoY -     -47.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 591,391 441,500 479,620 364,283 354,340 290,000 268,952 14.02%
  YoY % 33.95% -7.95% 31.66% 2.81% 22.19% 7.83% -
  Horiz. % 219.89% 164.16% 178.33% 135.45% 131.75% 107.83% 100.00%
PBT 15,917 -815 6,439 22,720 42,683 33,791 27,200 -8.54%
  YoY % 2,053.01% -112.66% -71.66% -46.77% 26.31% 24.23% -
  Horiz. % 58.52% -3.00% 23.67% 83.53% 156.92% 124.23% 100.00%
Tax -1,915 -885 -1,000 -5,855 -11,249 -3,659 -7,364 -20.09%
  YoY % -116.38% 11.50% 82.92% 47.95% -207.43% 50.31% -
  Horiz. % 26.00% 12.02% 13.58% 79.51% 152.76% 49.69% 100.00%
NP 14,002 -1,700 5,439 16,865 31,434 30,132 19,836 -5.63%
  YoY % 923.65% -131.26% -67.75% -46.35% 4.32% 51.91% -
  Horiz. % 70.59% -8.57% 27.42% 85.02% 158.47% 151.91% 100.00%
NP to SH 13,693 -1,855 5,283 16,539 31,303 30,084 19,725 -5.90%
  YoY % 838.17% -135.11% -68.06% -47.16% 4.05% 52.52% -
  Horiz. % 69.42% -9.40% 26.78% 83.85% 158.70% 152.52% 100.00%
Tax Rate 12.03 % - % 15.53 % 25.77 % 26.35 % 10.83 % 27.07 % -12.63%
  YoY % 0.00% 0.00% -39.74% -2.20% 143.31% -59.99% -
  Horiz. % 44.44% 0.00% 57.37% 95.20% 97.34% 40.01% 100.00%
Total Cost 577,389 443,200 474,181 347,418 322,906 259,868 249,116 15.02%
  YoY % 30.28% -6.53% 36.49% 7.59% 24.26% 4.32% -
  Horiz. % 231.78% 177.91% 190.35% 139.46% 129.62% 104.32% 100.00%
Net Worth 376,151 325,433 333,400 351,465 289,695 199,848 116,958 21.47%
  YoY % 15.58% -2.39% -5.14% 21.32% 44.96% 70.87% -
  Horiz. % 321.61% 278.25% 285.06% 300.51% 247.69% 170.87% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 7,149 7,936 9,560 2,999 -
  YoY % 0.00% 0.00% 0.00% -9.92% -16.98% 218.73% -
  Horiz. % 0.00% 0.00% 0.00% 238.35% 264.60% 318.73% 100.00%
Div Payout % - % - % - % 43.23 % 25.35 % 31.78 % 15.21 % -
  YoY % 0.00% 0.00% 0.00% 70.53% -20.23% 108.94% -
  Horiz. % 0.00% 0.00% 0.00% 284.22% 166.67% 208.94% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 376,151 325,433 333,400 351,465 289,695 199,848 116,958 21.47%
  YoY % 15.58% -2.39% -5.14% 21.32% 44.96% 70.87% -
  Horiz. % 321.61% 278.25% 285.06% 300.51% 247.69% 170.87% 100.00%
NOSH 477,108 475,641 475,945 476,628 317,474 318,686 239,963 12.12%
  YoY % 0.31% -0.06% -0.14% 50.13% -0.38% 32.81% -
  Horiz. % 198.83% 198.21% 198.34% 198.63% 132.30% 132.81% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.37 % -0.39 % 1.13 % 4.63 % 8.87 % 10.39 % 7.38 % -17.23%
  YoY % 707.69% -134.51% -75.59% -47.80% -14.63% 40.79% -
  Horiz. % 32.11% -5.28% 15.31% 62.74% 120.19% 140.79% 100.00%
ROE 3.64 % -0.57 % 1.58 % 4.71 % 10.81 % 15.05 % 16.86 % -22.53%
  YoY % 738.60% -136.08% -66.45% -56.43% -28.17% -10.74% -
  Horiz. % 21.59% -3.38% 9.37% 27.94% 64.12% 89.26% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 123.95 92.82 100.77 76.43 111.61 91.00 112.08 1.69%
  YoY % 33.54% -7.89% 31.85% -31.52% 22.65% -18.81% -
  Horiz. % 110.59% 82.82% 89.91% 68.19% 99.58% 81.19% 100.00%
EPS 2.87 -0.39 1.11 3.47 9.86 9.44 8.22 -16.07%
  YoY % 835.90% -135.14% -68.01% -64.81% 4.45% 14.84% -
  Horiz. % 34.91% -4.74% 13.50% 42.21% 119.95% 114.84% 100.00%
DPS 0.00 0.00 0.00 1.50 2.50 3.00 1.25 -
  YoY % 0.00% 0.00% 0.00% -40.00% -16.67% 140.00% -
  Horiz. % 0.00% 0.00% 0.00% 120.00% 200.00% 240.00% 100.00%
NAPS 0.7884 0.6842 0.7005 0.7374 0.9125 0.6271 0.4874 8.34%
  YoY % 15.23% -2.33% -5.00% -19.19% 45.51% 28.66% -
  Horiz. % 161.76% 140.38% 143.72% 151.29% 187.22% 128.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 56.93 42.50 46.17 35.07 34.11 27.92 25.89 14.02%
  YoY % 33.95% -7.95% 31.65% 2.81% 22.17% 7.84% -
  Horiz. % 219.89% 164.16% 178.33% 135.46% 131.75% 107.84% 100.00%
EPS 1.32 -0.18 0.51 1.59 3.01 2.90 1.90 -5.88%
  YoY % 833.33% -135.29% -67.92% -47.18% 3.79% 52.63% -
  Horiz. % 69.47% -9.47% 26.84% 83.68% 158.42% 152.63% 100.00%
DPS 0.00 0.00 0.00 0.69 0.76 0.92 0.29 -
  YoY % 0.00% 0.00% 0.00% -9.21% -17.39% 217.24% -
  Horiz. % 0.00% 0.00% 0.00% 237.93% 262.07% 317.24% 100.00%
NAPS 0.3621 0.3133 0.3210 0.3383 0.2789 0.1924 0.1126 21.47%
  YoY % 15.58% -2.40% -5.11% 21.30% 44.96% 70.87% -
  Horiz. % 321.58% 278.24% 285.08% 300.44% 247.69% 170.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.0200 0.8700 1.3600 1.7800 1.7800 1.5600 0.3000 -
P/RPS 0.82 0.94 1.35 2.33 1.59 1.71 0.27 20.32%
  YoY % -12.77% -30.37% -42.06% 46.54% -7.02% 533.33% -
  Horiz. % 303.70% 348.15% 500.00% 862.96% 588.89% 633.33% 100.00%
P/EPS 35.54 -223.08 122.52 51.30 18.05 16.53 3.65 46.08%
  YoY % 115.93% -282.08% 138.83% 184.21% 9.20% 352.88% -
  Horiz. % 973.70% -6,111.78% 3,356.71% 1,405.48% 494.52% 452.88% 100.00%
EY 2.81 -0.45 0.82 1.95 5.54 6.05 27.40 -31.56%
  YoY % 724.44% -154.88% -57.95% -64.80% -8.43% -77.92% -
  Horiz. % 10.26% -1.64% 2.99% 7.12% 20.22% 22.08% 100.00%
DY 0.00 0.00 0.00 0.84 1.40 1.92 4.17 -
  YoY % 0.00% 0.00% 0.00% -40.00% -27.08% -53.96% -
  Horiz. % 0.00% 0.00% 0.00% 20.14% 33.57% 46.04% 100.00%
P/NAPS 1.29 1.27 1.94 2.41 1.95 2.49 0.62 12.98%
  YoY % 1.57% -34.54% -19.50% 23.59% -21.69% 301.61% -
  Horiz. % 208.06% 204.84% 312.90% 388.71% 314.52% 401.61% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 27/05/10 -
Price 1.0300 0.8400 1.4000 1.8300 1.8300 2.0500 0.3700 -
P/RPS 0.83 0.90 1.39 2.39 1.64 2.25 0.33 16.60%
  YoY % -7.78% -35.25% -41.84% 45.73% -27.11% 581.82% -
  Horiz. % 251.52% 272.73% 421.21% 724.24% 496.97% 681.82% 100.00%
P/EPS 35.89 -215.38 126.13 52.74 18.56 21.72 4.50 41.30%
  YoY % 116.66% -270.76% 139.15% 184.16% -14.55% 382.67% -
  Horiz. % 797.56% -4,786.22% 2,802.89% 1,172.00% 412.44% 482.67% 100.00%
EY 2.79 -0.46 0.79 1.90 5.39 4.60 22.22 -29.21%
  YoY % 706.52% -158.23% -58.42% -64.75% 17.17% -79.30% -
  Horiz. % 12.56% -2.07% 3.56% 8.55% 24.26% 20.70% 100.00%
DY 0.00 0.00 0.00 0.82 1.37 1.46 3.38 -
  YoY % 0.00% 0.00% 0.00% -40.15% -6.16% -56.80% -
  Horiz. % 0.00% 0.00% 0.00% 24.26% 40.53% 43.20% 100.00%
P/NAPS 1.31 1.23 2.00 2.48 2.01 3.27 0.76 9.49%
  YoY % 6.50% -38.50% -19.35% 23.38% -38.53% 330.26% -
  Horiz. % 172.37% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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