[GCE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

11-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -2.16%

YoY- -5.08%

Quarter Report

2nd_quarter_2009_KLSE_unaudited_results.xls

Latest QR

Upcoming QR

GCE's Result

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	46,265	49,147	50,351	50,891	51,991	52,217	51,411	-6.79%
YoY %	-5.86%	-2.39%	-1.06%	-2.12%	-0.43%	1.57%	-	-
Horiz. %	89.99%	95.60%	97.94%	98.99%	101.13%	101.57%	100.00%	-
PBT	11,240	13,466	11,896	16,640	17,002	16,956	18,861	-29.20%
YoY %	-16.53%	13.20%	-28.51%	-2.13%	0.27%	-10.10%	-	-
Horiz. %	59.59%	71.40%	63.07%	88.22%	90.14%	89.90%	100.00%	-
Tax	-2,888	-3,404	-3,616	-3,700	-3,791	-3,802	-4,861	-29.35%
YoY %	15.16%	5.86%	2.27%	2.40%	0.29%	21.79%	-	-
Horiz. %	59.41%	70.03%	74.39%	76.12%	77.99%	78.21%	100.00%	-
NP	8,352	10,062	8,280	12,940	13,211	13,154	14,000	-29.15%
YoY %	-16.99%	21.52%	-36.01%	-2.05%	0.43%	-6.04%	-	-
Horiz. %	59.66%	71.87%	59.14%	92.43%	94.36%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,148	9,824	8,026	12,715	12,996	12,940	13,773	-29.55%
YoY %	-17.06%	22.40%	-36.88%	-2.16%	0.43%	-6.05%	-	-
Horiz. %	59.16%	71.33%	58.27%	92.32%	94.36%	93.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.69%	25.28%	30.40%	22.24%	22.30%	22.42%	25.77%	-
YoY %	1.62%	-16.84%	36.69%	-0.27%	-0.54%	-13.00%	-	-
Horiz. %	99.69%	98.10%	117.97%	86.30%	86.53%	87.00%	100.00%	-
Total Cost	37,913	39,085	42,071	37,951	38,780	39,063	37,411	0.89%
YoY %	-3.00%	-7.10%	10.86%	-2.14%	-0.72%	4.42%	-	-
Horiz. %	101.34%	104.47%	112.46%	101.44%	103.66%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	285,999	255,733	249,837	252,565	252,725	251,287	243,880	11.21%
YoY %	11.83%	2.36%	-1.08%	-0.06%	0.57%	3.04%	-	-
Horiz. %	117.27%	104.86%	102.44%	103.56%	103.63%	103.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	5,901	5,901	5,935	5,935	5,935	5,935	6,882	-9.75%
YoY %	0.00%	-0.57%	0.00%	0.00%	0.00%	-13.76%	-	-
Horiz. %	85.75%	85.75%	86.24%	86.24%	86.24%	86.24%	100.00%	-
Div Payout %	72.43%	60.07%	73.96%	46.68%	45.67%	45.87%	49.97%	-
YoY %	20.58%	-18.78%	58.44%	2.21%	-0.44%	-8.20%	-	-
Horiz. %	144.95%	120.21%	148.01%	93.42%	91.39%	91.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	285,999	255,733	249,837	252,565	252,725	251,287	243,880	11.21%
YoY %	11.83%	2.36%	-1.08%	-0.06%	0.57%	3.04%	-	-
Horiz. %	117.27%	104.86%	102.44%	103.56%	103.63%	103.04%	100.00%	-
NOSH	220,000	196,717	195,185	197,317	197,441	197,864	196,678	7.76%
YoY %	11.84%	0.78%	-1.08%	-0.06%	-0.21%	0.60%	-	-
Horiz. %	111.86%	100.02%	99.24%	100.32%	100.39%	100.60%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	18.05%	20.47%	16.44%	25.43%	25.41%	25.19%	27.23%	-
YoY %	-11.82%	24.51%	-35.35%	0.08%	0.87%	-7.49%	-	-
Horiz. %	66.29%	75.17%	60.37%	93.39%	93.32%	92.51%	100.00%	-
ROE	2.85%	3.84%	3.21%	5.03%	5.14%	5.15%	5.65%	-
YoY %	-25.78%	19.63%	-36.18%	-2.14%	-0.19%	-8.85%	-	-
Horiz. %	50.44%	67.96%	56.81%	89.03%	90.97%	91.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	21.03	24.98	25.80	25.79	26.33	26.39	26.14	-13.51%
YoY %	-15.81%	-3.18%	0.04%	-2.05%	-0.23%	0.96%	-	-
Horiz. %	80.45%	95.56%	98.70%	98.66%	100.73%	100.96%	100.00%	-
EPS	3.70	4.99	4.11	6.44	6.58	6.54	7.00	-34.65%
YoY %	-25.85%	21.41%	-36.18%	-2.13%	0.61%	-6.57%	-	-
Horiz. %	52.86%	71.29%	58.71%	92.00%	94.00%	93.43%	100.00%	-
DPS	2.68	3.00	3.00	3.00	3.00	3.00	3.50	-16.31%
YoY %	-10.67%	0.00%	0.00%	0.00%	0.00%	-14.29%	-	-
Horiz. %	76.57%	85.71%	85.71%	85.71%	85.71%	85.71%	100.00%	-
NAPS	1.30	1.30	1.28	1.28	1.28	1.27	1.24	3.20%
YoY %	0.00%	1.56%	0.00%	0.00%	0.79%	2.42%	-	-
Horiz. %	104.84%	104.84%	103.23%	103.23%	103.23%	102.42%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 197,317
RPS	23.48	24.95	25.56	25.83	26.39	26.51	26.10	-6.81%
YoY %	-5.89%	-2.39%	-1.05%	-2.12%	-0.45%	1.57%	-	-
Horiz. %	89.96%	95.59%	97.93%	98.97%	101.11%	101.57%	100.00%	-
EPS	4.14	4.99	4.07	6.45	6.60	6.57	6.99	-29.49%
YoY %	-17.03%	22.60%	-36.90%	-2.27%	0.46%	-6.01%	-	-
Horiz. %	59.23%	71.39%	58.23%	92.27%	94.42%	93.99%	100.00%	-
DPS	3.00	3.00	3.01	3.01	3.01	3.01	3.49	-9.60%
YoY %	0.00%	-0.33%	0.00%	0.00%	0.00%	-13.75%	-	-
Horiz. %	85.96%	85.96%	86.25%	86.25%	86.25%	86.25%	100.00%	-
NAPS	1.4518	1.2981	1.2682	1.282	1.2829	1.2756	1.238	11.21%
YoY %	11.84%	2.36%	-1.08%	-0.07%	0.57%	3.04%	-	-
Horiz. %	117.27%	104.85%	102.44%	103.55%	103.63%	103.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.69	0.67	0.71	0.72	0.66	0.69	0.70	-
P/RPS	3.28	2.68	2.75	2.79	2.51	2.61	2.68	14.43%
YoY %	22.39%	-2.55%	-1.43%	11.16%	-3.83%	-2.61%	-	-
Horiz. %	122.39%	100.00%	102.61%	104.10%	93.66%	97.39%	100.00%	-
P/EPS	18.63	13.42	17.27	11.17	10.03	10.55	10.00	51.46%
YoY %	38.82%	-22.29%	54.61%	11.37%	-4.93%	5.50%	-	-
Horiz. %	186.30%	134.20%	172.70%	111.70%	100.30%	105.50%	100.00%	-
EY	5.37	7.45	5.79	8.95	9.97	9.48	10.00	-33.95%
YoY %	-27.92%	28.67%	-35.31%	-10.23%	5.17%	-5.20%	-	-
Horiz. %	53.70%	74.50%	57.90%	89.50%	99.70%	94.80%	100.00%	-
DY	3.89	4.48	4.23	4.17	4.55	4.35	5.00	-15.42%
YoY %	-13.17%	5.91%	1.44%	-8.35%	4.60%	-13.00%	-	-
Horiz. %	77.80%	89.60%	84.60%	83.40%	91.00%	87.00%	100.00%	-
P/NAPS	0.53	0.52	0.55	0.56	0.52	0.54	0.56	-3.60%
YoY %	1.92%	-5.45%	-1.79%	7.69%	-3.70%	-3.57%	-	-
Horiz. %	94.64%	92.86%	98.21%	100.00%	92.86%	96.43%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	11/05/10	23/02/10	11/11/09	11/08/09	12/05/09	26/02/09	11/11/08	-
Price	0.67	0.71	0.66	0.72	0.70	0.65	0.65	-
P/RPS	3.19	2.84	2.56	2.79	2.66	2.46	2.49	17.97%
YoY %	12.32%	10.94%	-8.24%	4.89%	8.13%	-1.20%	-	-
Horiz. %	128.11%	114.06%	102.81%	112.05%	106.83%	98.80%	100.00%	-
P/EPS	18.09	14.22	16.05	11.17	10.63	9.94	9.28	56.11%
YoY %	27.22%	-11.40%	43.69%	5.08%	6.94%	7.11%	-	-
Horiz. %	194.94%	153.23%	172.95%	120.37%	114.55%	107.11%	100.00%	-
EY	5.53	7.03	6.23	8.95	9.40	10.06	10.77	-35.90%
YoY %	-21.34%	12.84%	-30.39%	-4.79%	-6.56%	-6.59%	-	-
Horiz. %	51.35%	65.27%	57.85%	83.10%	87.28%	93.41%	100.00%	-
DY	4.00	4.23	4.55	4.17	4.29	4.62	5.38	-17.94%
YoY %	-5.44%	-7.03%	9.11%	-2.80%	-7.14%	-14.13%	-	-
Horiz. %	74.35%	78.62%	84.57%	77.51%	79.74%	85.87%	100.00%	-
P/NAPS	0.52	0.55	0.52	0.56	0.55	0.51	0.52	0.00%
YoY %	-5.45%	5.77%	-7.14%	1.82%	7.84%	-1.92%	-	-
Horiz. %	100.00%	105.77%	100.00%	107.69%	105.77%	98.08%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos