Highlights

[GCB] YoY Quarter Result on 2020-03-31 [#1]

Stock [GCB]: GUAN CHONG BHD
Announcement Date 29-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     61.34%    YoY -     35.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 960,121 909,382 648,074 519,689 631,314 591,391 441,500 13.81%
  YoY % 5.58% 40.32% 24.70% -17.68% 6.75% 33.95% -
  Horiz. % 217.47% 205.98% 146.79% 117.71% 142.99% 133.95% 100.00%
PBT 40,946 83,410 63,843 46,676 6,767 15,917 -815 -
  YoY % -50.91% 30.65% 36.78% 589.76% -57.49% 2,053.01% -
  Horiz. % -5,024.05% -10,234.36% -7,833.50% -5,727.12% -830.31% -1,953.01% 100.00%
Tax -7,050 -11,245 -10,703 -7,344 -1,014 -1,915 -885 41.28%
  YoY % 37.31% -5.06% -45.74% -624.26% 47.05% -116.38% -
  Horiz. % 796.61% 1,270.62% 1,209.38% 829.83% 114.58% 216.38% 100.00%
NP 33,896 72,165 53,140 39,332 5,753 14,002 -1,700 -
  YoY % -53.03% 35.80% 35.11% 583.68% -58.91% 923.65% -
  Horiz. % -1,993.88% -4,245.00% -3,125.88% -2,313.65% -338.41% -823.65% 100.00%
NP to SH 33,896 72,165 53,140 39,332 5,753 13,693 -1,855 -
  YoY % -53.03% 35.80% 35.11% 583.68% -57.99% 838.17% -
  Horiz. % -1,827.28% -3,890.30% -2,864.69% -2,120.32% -310.13% -738.17% 100.00%
Tax Rate 17.22 % 13.48 % 16.76 % 15.73 % 14.98 % 12.03 % - % -
  YoY % 27.74% -19.57% 6.55% 5.01% 24.52% 0.00% -
  Horiz. % 143.14% 112.05% 139.32% 130.76% 124.52% 100.00% -
Total Cost 926,225 837,217 594,934 480,357 625,561 577,389 443,200 13.06%
  YoY % 10.63% 40.72% 23.85% -23.21% 8.34% 30.28% -
  Horiz. % 208.99% 188.90% 134.24% 108.38% 141.15% 130.28% 100.00%
Net Worth 1,222,410 1,048,862 706,195 508,626 426,857 376,151 325,433 24.65%
  YoY % 16.55% 48.52% 38.84% 19.16% 13.48% 15.58% -
  Horiz. % 375.63% 322.30% 217.00% 156.29% 131.17% 115.58% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 10,343 10,084 7,167 - - - - -
  YoY % 2.57% 40.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.32% 140.70% 100.00% - - - -
Div Payout % 30.52 % 13.97 % 13.49 % - % - % - % - % -
  YoY % 118.47% 3.56% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 226.24% 103.56% 100.00% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,222,410 1,048,862 706,195 508,626 426,857 376,151 325,433 24.65%
  YoY % 16.55% 48.52% 38.84% 19.16% 13.48% 15.58% -
  Horiz. % 375.63% 322.30% 217.00% 156.29% 131.17% 115.58% 100.00%
NOSH 1,034,363 1,008,425 477,805 477,898 477,736 477,108 475,641 13.81%
  YoY % 2.57% 111.05% -0.02% 0.03% 0.13% 0.31% -
  Horiz. % 217.47% 212.01% 100.45% 100.47% 100.44% 100.31% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.53 % 7.94 % 8.20 % 7.57 % 0.91 % 2.37 % -0.39 % -
  YoY % -55.54% -3.17% 8.32% 731.87% -61.60% 707.69% -
  Horiz. % -905.13% -2,035.90% -2,102.56% -1,941.03% -233.33% -607.69% 100.00%
ROE 2.77 % 6.88 % 7.52 % 7.73 % 1.35 % 3.64 % -0.57 % -
  YoY % -59.74% -8.51% -2.72% 472.59% -62.91% 738.60% -
  Horiz. % -485.96% -1,207.02% -1,319.30% -1,356.14% -236.84% -638.60% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 92.82 90.18 135.64 108.74 132.15 123.95 92.82 -
  YoY % 2.93% -33.52% 24.74% -17.71% 6.62% 33.54% -
  Horiz. % 100.00% 97.16% 146.13% 117.15% 142.37% 133.54% 100.00%
EPS 3.28 7.16 11.12 8.23 1.20 2.87 -0.39 -
  YoY % -54.19% -35.61% 35.12% 585.83% -58.19% 835.90% -
  Horiz. % -841.03% -1,835.90% -2,851.28% -2,110.26% -307.69% -735.90% 100.00%
DPS 1.00 1.00 1.50 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 100.00% - - - -
NAPS 1.1818 1.0401 1.4780 1.0643 0.8935 0.7884 0.6842 9.53%
  YoY % 13.62% -29.63% 38.87% 19.12% 13.33% 15.23% -
  Horiz. % 172.73% 152.02% 216.02% 155.55% 130.59% 115.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,038,785
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 92.43 87.54 62.39 50.03 60.77 56.93 42.50 13.81%
  YoY % 5.59% 40.31% 24.71% -17.67% 6.75% 33.95% -
  Horiz. % 217.48% 205.98% 146.80% 117.72% 142.99% 133.95% 100.00%
EPS 3.26 6.95 5.12 3.79 0.55 1.32 -0.18 -
  YoY % -53.09% 35.74% 35.09% 589.09% -58.33% 833.33% -
  Horiz. % -1,811.11% -3,861.11% -2,844.44% -2,105.56% -305.56% -733.33% 100.00%
DPS 1.00 0.97 0.69 0.00 0.00 0.00 0.00 -
  YoY % 3.09% 40.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.93% 140.58% 100.00% - - - -
NAPS 1.1768 1.0097 0.6798 0.4896 0.4109 0.3621 0.3133 24.65%
  YoY % 16.55% 48.53% 38.85% 19.15% 13.48% 15.58% -
  Horiz. % 375.61% 322.28% 216.98% 156.27% 131.15% 115.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.1400 2.0000 3.5500 1.3800 0.9300 1.0200 0.8700 -
P/RPS 3.38 2.22 2.62 1.27 0.70 0.82 0.94 23.75%
  YoY % 52.25% -15.27% 106.30% 81.43% -14.63% -12.77% -
  Horiz. % 359.57% 236.17% 278.72% 135.11% 74.47% 87.23% 100.00%
P/EPS 95.82 27.95 31.92 16.77 77.23 35.54 -223.08 -
  YoY % 242.83% -12.44% 90.34% -78.29% 117.30% 115.93% -
  Horiz. % -42.95% -12.53% -14.31% -7.52% -34.62% -15.93% 100.00%
EY 1.04 3.58 3.13 5.96 1.29 2.81 -0.45 -
  YoY % -70.95% 14.38% -47.48% 362.02% -54.09% 724.44% -
  Horiz. % -231.11% -795.56% -695.56% -1,324.44% -286.67% -624.44% 100.00%
DY 0.32 0.50 0.42 0.00 0.00 0.00 0.00 -
  YoY % -36.00% 19.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.19% 119.05% 100.00% - - - -
P/NAPS 2.66 1.92 2.40 1.30 1.04 1.29 1.27 13.10%
  YoY % 38.54% -20.00% 84.62% 25.00% -19.38% 1.57% -
  Horiz. % 209.45% 151.18% 188.98% 102.36% 81.89% 101.57% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 29/05/20 28/05/19 30/05/18 30/05/17 30/05/16 22/05/15 -
Price 2.8000 3.0000 4.0400 1.7700 1.0100 1.0300 0.8400 -
P/RPS 3.02 3.33 2.98 1.63 0.76 0.83 0.90 22.33%
  YoY % -9.31% 11.74% 82.82% 114.47% -8.43% -7.78% -
  Horiz. % 335.56% 370.00% 331.11% 181.11% 84.44% 92.22% 100.00%
P/EPS 85.44 41.92 36.33 21.51 83.87 35.89 -215.38 -
  YoY % 103.82% 15.39% 68.90% -74.35% 133.69% 116.66% -
  Horiz. % -39.67% -19.46% -16.87% -9.99% -38.94% -16.66% 100.00%
EY 1.17 2.39 2.75 4.65 1.19 2.79 -0.46 -
  YoY % -51.05% -13.09% -40.86% 290.76% -57.35% 706.52% -
  Horiz. % -254.35% -519.57% -597.83% -1,010.87% -258.70% -606.52% 100.00%
DY 0.36 0.33 0.37 0.00 0.00 0.00 0.00 -
  YoY % 9.09% -10.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.30% 89.19% 100.00% - - - -
P/NAPS 2.37 2.88 2.73 1.66 1.13 1.31 1.23 11.54%
  YoY % -17.71% 5.49% 64.46% 46.90% -13.74% 6.50% -
  Horiz. % 192.68% 234.15% 221.95% 134.96% 91.87% 106.50% 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
 
 

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