[GCE] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
10-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 19.91%
YoY- 23.33%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 55,469 54,658 52,948 50,299 47,697 46,461 44,306 16.14%
PBT 17,905 16,542 14,299 11,339 9,700 8,722 8,199 68.24%
Tax -3,534 -2,821 -1,484 -969 -1,016 -956 -676 200.91%
NP 14,371 13,721 12,815 10,370 8,684 7,766 7,523 53.89%
-
NP to SH 14,007 13,339 12,463 10,059 8,389 7,496 7,275 54.70%
-
Tax Rate 19.74% 17.05% 10.38% 8.55% 10.47% 10.96% 8.24% -
Total Cost 41,098 40,937 40,133 39,929 39,013 38,695 36,783 7.66%
-
Net Worth 241,354 237,939 222,884 216,280 218,653 197,570 236,880 1.25%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,882 6,882 5,927 5,927 5,927 5,927 3,961 44.47%
Div Payout % 49.14% 51.60% 47.56% 58.92% 70.65% 79.07% 54.46% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 241,354 237,939 222,884 216,280 218,653 197,570 236,880 1.25%
NOSH 197,831 196,643 197,242 196,619 198,775 197,570 197,400 0.14%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 25.91% 25.10% 24.20% 20.62% 18.21% 16.72% 16.98% -
ROE 5.80% 5.61% 5.59% 4.65% 3.84% 3.79% 3.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 28.04 27.80 26.84 25.58 24.00 23.52 22.44 15.99%
EPS 7.08 6.78 6.32 5.12 4.22 3.79 3.69 54.34%
DPS 3.50 3.50 3.00 3.00 3.00 3.00 2.01 44.68%
NAPS 1.22 1.21 1.13 1.10 1.10 1.00 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 196,619
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 28.16 27.74 26.88 25.53 24.21 23.58 22.49 16.15%
EPS 7.11 6.77 6.33 5.11 4.26 3.81 3.69 54.78%
DPS 3.49 3.49 3.01 3.01 3.01 3.01 2.01 44.41%
NAPS 1.2251 1.2078 1.1314 1.0979 1.1099 1.0029 1.2024 1.25%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.70 0.78 0.71 0.80 0.58 0.58 0.53 -
P/RPS 2.50 2.81 2.64 3.13 2.42 2.47 2.36 3.91%
P/EPS 9.89 11.50 11.24 15.64 13.74 15.29 14.38 -22.06%
EY 10.11 8.70 8.90 6.39 7.28 6.54 6.95 28.35%
DY 5.00 4.49 4.23 3.75 5.17 5.17 3.79 20.26%
P/NAPS 0.57 0.64 0.63 0.73 0.53 0.58 0.44 18.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 26/02/08 07/11/07 10/08/07 11/05/07 15/03/07 06/11/06 -
Price 0.74 0.72 0.73 0.74 0.69 0.58 0.52 -
P/RPS 2.64 2.59 2.72 2.89 2.88 2.47 2.32 8.98%
P/EPS 10.45 10.61 11.55 14.46 16.35 15.29 14.11 -18.12%
EY 9.57 9.42 8.66 6.91 6.12 6.54 7.09 22.11%
DY 4.73 4.86 4.11 4.05 4.35 5.17 3.86 14.49%
P/NAPS 0.61 0.60 0.65 0.67 0.63 0.58 0.43 26.22%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment