Highlights

[GCB] YoY Quarter Result on 2014-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 19-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     160.68%    YoY -     -68.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 631,314 591,391 441,500 479,620 364,283 354,340 290,000 13.83%
  YoY % 6.75% 33.95% -7.95% 31.66% 2.81% 22.19% -
  Horiz. % 217.69% 203.93% 152.24% 165.39% 125.61% 122.19% 100.00%
PBT 6,767 15,917 -815 6,439 22,720 42,683 33,791 -23.49%
  YoY % -57.49% 2,053.01% -112.66% -71.66% -46.77% 26.31% -
  Horiz. % 20.03% 47.10% -2.41% 19.06% 67.24% 126.31% 100.00%
Tax -1,014 -1,915 -885 -1,000 -5,855 -11,249 -3,659 -19.24%
  YoY % 47.05% -116.38% 11.50% 82.92% 47.95% -207.43% -
  Horiz. % 27.71% 52.34% 24.19% 27.33% 160.02% 307.43% 100.00%
NP 5,753 14,002 -1,700 5,439 16,865 31,434 30,132 -24.10%
  YoY % -58.91% 923.65% -131.26% -67.75% -46.35% 4.32% -
  Horiz. % 19.09% 46.47% -5.64% 18.05% 55.97% 104.32% 100.00%
NP to SH 5,753 13,693 -1,855 5,283 16,539 31,303 30,084 -24.08%
  YoY % -57.99% 838.17% -135.11% -68.06% -47.16% 4.05% -
  Horiz. % 19.12% 45.52% -6.17% 17.56% 54.98% 104.05% 100.00%
Tax Rate 14.98 % 12.03 % - % 15.53 % 25.77 % 26.35 % 10.83 % 5.55%
  YoY % 24.52% 0.00% 0.00% -39.74% -2.20% 143.31% -
  Horiz. % 138.32% 111.08% 0.00% 143.40% 237.95% 243.31% 100.00%
Total Cost 625,561 577,389 443,200 474,181 347,418 322,906 259,868 15.75%
  YoY % 8.34% 30.28% -6.53% 36.49% 7.59% 24.26% -
  Horiz. % 240.72% 222.19% 170.55% 182.47% 133.69% 124.26% 100.00%
Net Worth 426,857 376,151 325,433 333,400 351,465 289,695 199,848 13.47%
  YoY % 13.48% 15.58% -2.39% -5.14% 21.32% 44.96% -
  Horiz. % 213.59% 188.22% 162.84% 166.83% 175.87% 144.96% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - 7,149 7,936 9,560 -
  YoY % 0.00% 0.00% 0.00% 0.00% -9.92% -16.98% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 74.78% 83.02% 100.00%
Div Payout % - % - % - % - % 43.23 % 25.35 % 31.78 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 70.53% -20.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 136.03% 79.77% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 426,857 376,151 325,433 333,400 351,465 289,695 199,848 13.47%
  YoY % 13.48% 15.58% -2.39% -5.14% 21.32% 44.96% -
  Horiz. % 213.59% 188.22% 162.84% 166.83% 175.87% 144.96% 100.00%
NOSH 477,736 477,108 475,641 475,945 476,628 317,474 318,686 6.97%
  YoY % 0.13% 0.31% -0.06% -0.14% 50.13% -0.38% -
  Horiz. % 149.91% 149.71% 149.25% 149.35% 149.56% 99.62% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.91 % 2.37 % -0.39 % 1.13 % 4.63 % 8.87 % 10.39 % -33.33%
  YoY % -61.60% 707.69% -134.51% -75.59% -47.80% -14.63% -
  Horiz. % 8.76% 22.81% -3.75% 10.88% 44.56% 85.37% 100.00%
ROE 1.35 % 3.64 % -0.57 % 1.58 % 4.71 % 10.81 % 15.05 % -33.07%
  YoY % -62.91% 738.60% -136.08% -66.45% -56.43% -28.17% -
  Horiz. % 8.97% 24.19% -3.79% 10.50% 31.30% 71.83% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 132.15 123.95 92.82 100.77 76.43 111.61 91.00 6.41%
  YoY % 6.62% 33.54% -7.89% 31.85% -31.52% 22.65% -
  Horiz. % 145.22% 136.21% 102.00% 110.74% 83.99% 122.65% 100.00%
EPS 1.20 2.87 -0.39 1.11 3.47 9.86 9.44 -29.07%
  YoY % -58.19% 835.90% -135.14% -68.01% -64.81% 4.45% -
  Horiz. % 12.71% 30.40% -4.13% 11.76% 36.76% 104.45% 100.00%
DPS 0.00 0.00 0.00 0.00 1.50 2.50 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% -16.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 50.00% 83.33% 100.00%
NAPS 0.8935 0.7884 0.6842 0.7005 0.7374 0.9125 0.6271 6.07%
  YoY % 13.33% 15.23% -2.33% -5.00% -19.19% 45.51% -
  Horiz. % 142.48% 125.72% 109.11% 111.70% 117.59% 145.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,879
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 60.77 56.93 42.50 46.17 35.07 34.11 27.91 13.83%
  YoY % 6.75% 33.95% -7.95% 31.65% 2.81% 22.21% -
  Horiz. % 217.74% 203.98% 152.28% 165.42% 125.65% 122.21% 100.00%
EPS 0.55 1.32 -0.18 0.51 1.59 3.01 2.90 -24.18%
  YoY % -58.33% 833.33% -135.29% -67.92% -47.18% 3.79% -
  Horiz. % 18.97% 45.52% -6.21% 17.59% 54.83% 103.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.69 0.76 0.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% -9.21% -17.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 75.00% 82.61% 100.00%
NAPS 0.4109 0.3621 0.3133 0.3209 0.3383 0.2789 0.1924 13.47%
  YoY % 13.48% 15.58% -2.37% -5.14% 21.30% 44.96% -
  Horiz. % 213.57% 188.20% 162.84% 166.79% 175.83% 144.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.9300 1.0200 0.8700 1.3600 1.7800 1.7800 1.5600 -
P/RPS 0.70 0.82 0.94 1.35 2.33 1.59 1.71 -13.82%
  YoY % -14.63% -12.77% -30.37% -42.06% 46.54% -7.02% -
  Horiz. % 40.94% 47.95% 54.97% 78.95% 136.26% 92.98% 100.00%
P/EPS 77.23 35.54 -223.08 122.52 51.30 18.05 16.53 29.27%
  YoY % 117.30% 115.93% -282.08% 138.83% 184.21% 9.20% -
  Horiz. % 467.21% 215.00% -1,349.55% 741.20% 310.34% 109.20% 100.00%
EY 1.29 2.81 -0.45 0.82 1.95 5.54 6.05 -22.69%
  YoY % -54.09% 724.44% -154.88% -57.95% -64.80% -8.43% -
  Horiz. % 21.32% 46.45% -7.44% 13.55% 32.23% 91.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.84 1.40 1.92 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% -27.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 43.75% 72.92% 100.00%
P/NAPS 1.04 1.29 1.27 1.94 2.41 1.95 2.49 -13.53%
  YoY % -19.38% 1.57% -34.54% -19.50% 23.59% -21.69% -
  Horiz. % 41.77% 51.81% 51.00% 77.91% 96.79% 78.31% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 30/05/16 22/05/15 19/05/14 31/05/13 23/05/12 16/05/11 -
Price 1.0100 1.0300 0.8400 1.4000 1.8300 1.8300 2.0500 -
P/RPS 0.76 0.83 0.90 1.39 2.39 1.64 2.25 -16.53%
  YoY % -8.43% -7.78% -35.25% -41.84% 45.73% -27.11% -
  Horiz. % 33.78% 36.89% 40.00% 61.78% 106.22% 72.89% 100.00%
P/EPS 83.87 35.89 -215.38 126.13 52.74 18.56 21.72 25.23%
  YoY % 133.69% 116.66% -270.76% 139.15% 184.16% -14.55% -
  Horiz. % 386.14% 165.24% -991.62% 580.71% 242.82% 85.45% 100.00%
EY 1.19 2.79 -0.46 0.79 1.90 5.39 4.60 -20.16%
  YoY % -57.35% 706.52% -158.23% -58.42% -64.75% 17.17% -
  Horiz. % 25.87% 60.65% -10.00% 17.17% 41.30% 117.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.82 1.37 1.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.15% -6.16% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 56.16% 93.84% 100.00%
P/NAPS 1.13 1.31 1.23 2.00 2.48 2.01 3.27 -16.22%
  YoY % -13.74% 6.50% -38.50% -19.35% 23.38% -38.53% -
  Horiz. % 34.56% 40.06% 37.61% 61.16% 75.84% 61.47% 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
 
 

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