Highlights

[GCB] YoY Quarter Result on 2017-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     110.27%    YoY -     -57.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 909,382 648,074 519,689 631,314 591,391 441,500 479,620 11.24%
  YoY % 40.32% 24.70% -17.68% 6.75% 33.95% -7.95% -
  Horiz. % 189.60% 135.12% 108.35% 131.63% 123.30% 92.05% 100.00%
PBT 83,410 63,843 46,676 6,767 15,917 -815 6,439 53.19%
  YoY % 30.65% 36.78% 589.76% -57.49% 2,053.01% -112.66% -
  Horiz. % 1,295.39% 991.50% 724.90% 105.09% 247.20% -12.66% 100.00%
Tax -11,245 -10,703 -7,344 -1,014 -1,915 -885 -1,000 49.62%
  YoY % -5.06% -45.74% -624.26% 47.05% -116.38% 11.50% -
  Horiz. % 1,124.50% 1,070.30% 734.40% 101.40% 191.50% 88.50% 100.00%
NP 72,165 53,140 39,332 5,753 14,002 -1,700 5,439 53.80%
  YoY % 35.80% 35.11% 583.68% -58.91% 923.65% -131.26% -
  Horiz. % 1,326.81% 977.02% 723.15% 105.77% 257.44% -31.26% 100.00%
NP to SH 72,165 53,140 39,332 5,753 13,693 -1,855 5,283 54.55%
  YoY % 35.80% 35.11% 583.68% -57.99% 838.17% -135.11% -
  Horiz. % 1,365.99% 1,005.87% 744.50% 108.90% 259.19% -35.11% 100.00%
Tax Rate 13.48 % 16.76 % 15.73 % 14.98 % 12.03 % - % 15.53 % -2.33%
  YoY % -19.57% 6.55% 5.01% 24.52% 0.00% 0.00% -
  Horiz. % 86.80% 107.92% 101.29% 96.46% 77.46% 0.00% 100.00%
Total Cost 837,217 594,934 480,357 625,561 577,389 443,200 474,181 9.93%
  YoY % 40.72% 23.85% -23.21% 8.34% 30.28% -6.53% -
  Horiz. % 176.56% 125.47% 101.30% 131.92% 121.77% 93.47% 100.00%
Net Worth 1,048,862 706,195 508,626 426,857 376,151 325,433 333,400 21.03%
  YoY % 48.52% 38.84% 19.16% 13.48% 15.58% -2.39% -
  Horiz. % 314.60% 211.82% 152.56% 128.03% 112.82% 97.61% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 10,084 7,167 - - - - - -
  YoY % 40.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.70% 100.00% - - - - -
Div Payout % 13.97 % 13.49 % - % - % - % - % - % -
  YoY % 3.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.56% 100.00% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,048,862 706,195 508,626 426,857 376,151 325,433 333,400 21.03%
  YoY % 48.52% 38.84% 19.16% 13.48% 15.58% -2.39% -
  Horiz. % 314.60% 211.82% 152.56% 128.03% 112.82% 97.61% 100.00%
NOSH 1,008,425 477,805 477,898 477,736 477,108 475,641 475,945 13.32%
  YoY % 111.05% -0.02% 0.03% 0.13% 0.31% -0.06% -
  Horiz. % 211.88% 100.39% 100.41% 100.38% 100.24% 99.94% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.94 % 8.20 % 7.57 % 0.91 % 2.37 % -0.39 % 1.13 % 38.36%
  YoY % -3.17% 8.32% 731.87% -61.60% 707.69% -134.51% -
  Horiz. % 702.65% 725.66% 669.91% 80.53% 209.73% -34.51% 100.00%
ROE 6.88 % 7.52 % 7.73 % 1.35 % 3.64 % -0.57 % 1.58 % 27.76%
  YoY % -8.51% -2.72% 472.59% -62.91% 738.60% -136.08% -
  Horiz. % 435.44% 475.95% 489.24% 85.44% 230.38% -36.08% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 90.18 135.64 108.74 132.15 123.95 92.82 100.77 -1.83%
  YoY % -33.52% 24.74% -17.71% 6.62% 33.54% -7.89% -
  Horiz. % 89.49% 134.60% 107.91% 131.14% 123.00% 92.11% 100.00%
EPS 7.16 11.12 8.23 1.20 2.87 -0.39 1.11 36.40%
  YoY % -35.61% 35.12% 585.83% -58.19% 835.90% -135.14% -
  Horiz. % 645.05% 1,001.80% 741.44% 108.11% 258.56% -35.14% 100.00%
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 100.00% - - - - -
NAPS 1.0401 1.4780 1.0643 0.8935 0.7884 0.6842 0.7005 6.80%
  YoY % -29.63% 38.87% 19.12% 13.33% 15.23% -2.33% -
  Horiz. % 148.48% 210.99% 151.93% 127.55% 112.55% 97.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 87.54 62.39 50.03 60.77 56.93 42.50 46.17 11.24%
  YoY % 40.31% 24.71% -17.67% 6.75% 33.95% -7.95% -
  Horiz. % 189.60% 135.13% 108.36% 131.62% 123.31% 92.05% 100.00%
EPS 6.95 5.12 3.79 0.55 1.32 -0.18 0.51 54.49%
  YoY % 35.74% 35.09% 589.09% -58.33% 833.33% -135.29% -
  Horiz. % 1,362.75% 1,003.92% 743.14% 107.84% 258.82% -35.29% 100.00%
DPS 0.97 0.69 0.00 0.00 0.00 0.00 0.00 -
  YoY % 40.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.58% 100.00% - - - - -
NAPS 1.0097 0.6798 0.4896 0.4109 0.3621 0.3133 0.3210 21.02%
  YoY % 48.53% 38.85% 19.15% 13.48% 15.58% -2.40% -
  Horiz. % 314.55% 211.78% 152.52% 128.01% 112.80% 97.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.0000 3.5500 1.3800 0.9300 1.0200 0.8700 1.3600 -
P/RPS 2.22 2.62 1.27 0.70 0.82 0.94 1.35 8.64%
  YoY % -15.27% 106.30% 81.43% -14.63% -12.77% -30.37% -
  Horiz. % 164.44% 194.07% 94.07% 51.85% 60.74% 69.63% 100.00%
P/EPS 27.95 31.92 16.77 77.23 35.54 -223.08 122.52 -21.81%
  YoY % -12.44% 90.34% -78.29% 117.30% 115.93% -282.08% -
  Horiz. % 22.81% 26.05% 13.69% 63.03% 29.01% -182.08% 100.00%
EY 3.58 3.13 5.96 1.29 2.81 -0.45 0.82 27.81%
  YoY % 14.38% -47.48% 362.02% -54.09% 724.44% -154.88% -
  Horiz. % 436.59% 381.71% 726.83% 157.32% 342.68% -54.88% 100.00%
DY 0.50 0.42 0.00 0.00 0.00 0.00 0.00 -
  YoY % 19.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.05% 100.00% - - - - -
P/NAPS 1.92 2.40 1.30 1.04 1.29 1.27 1.94 -0.17%
  YoY % -20.00% 84.62% 25.00% -19.38% 1.57% -34.54% -
  Horiz. % 98.97% 123.71% 67.01% 53.61% 66.49% 65.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 28/05/19 30/05/18 30/05/17 30/05/16 22/05/15 19/05/14 -
Price 3.0000 4.0400 1.7700 1.0100 1.0300 0.8400 1.4000 -
P/RPS 3.33 2.98 1.63 0.76 0.83 0.90 1.39 15.66%
  YoY % 11.74% 82.82% 114.47% -8.43% -7.78% -35.25% -
  Horiz. % 239.57% 214.39% 117.27% 54.68% 59.71% 64.75% 100.00%
P/EPS 41.92 36.33 21.51 83.87 35.89 -215.38 126.13 -16.76%
  YoY % 15.39% 68.90% -74.35% 133.69% 116.66% -270.76% -
  Horiz. % 33.24% 28.80% 17.05% 66.49% 28.45% -170.76% 100.00%
EY 2.39 2.75 4.65 1.19 2.79 -0.46 0.79 20.24%
  YoY % -13.09% -40.86% 290.76% -57.35% 706.52% -158.23% -
  Horiz. % 302.53% 348.10% 588.61% 150.63% 353.16% -58.23% 100.00%
DY 0.33 0.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.19% 100.00% - - - - -
P/NAPS 2.88 2.73 1.66 1.13 1.31 1.23 2.00 6.26%
  YoY % 5.49% 64.46% 46.90% -13.74% 6.50% -38.50% -
  Horiz. % 144.00% 136.50% 83.00% 56.50% 65.50% 61.50% 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
 
 

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