[GCE] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 1.53%
YoY- -29.78%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 37,650 38,844 39,116 40,142 39,620 39,502 41,680 -6.54%
PBT 5,408 5,914 6,158 6,094 6,054 6,052 7,916 -22.41%
Tax 3,137 3,124 3,194 -1,697 -1,734 -1,743 -1,897 -
NP 8,545 9,038 9,352 4,397 4,320 4,309 6,019 26.28%
-
NP to SH 8,368 8,873 9,208 4,256 4,192 4,200 5,881 26.47%
-
Tax Rate -58.01% -52.82% -51.87% 27.85% 28.64% 28.80% 23.96% -
Total Cost 29,105 29,806 29,764 35,745 35,300 35,193 35,661 -12.65%
-
Net Worth 260,042 260,042 257,839 254,531 181,999 257,018 256,240 0.98%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 7,880 7,880 5,931 5,931 5,931 5,931 5,901 21.24%
Div Payout % 94.17% 88.81% 64.41% 139.36% 141.49% 141.22% 100.35% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 260,042 260,042 257,839 254,531 181,999 257,018 256,240 0.98%
NOSH 197,002 197,002 196,824 198,852 140,000 197,706 198,636 -0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 22.70% 23.27% 23.91% 10.95% 10.90% 10.91% 14.44% -
ROE 3.22% 3.41% 3.57% 1.67% 2.30% 1.63% 2.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.11 19.72 19.87 20.19 28.30 19.98 20.98 -6.02%
EPS 4.25 4.50 4.68 2.14 2.99 2.12 2.96 27.24%
DPS 4.00 4.00 3.01 2.98 4.24 3.00 2.97 21.93%
NAPS 1.32 1.32 1.31 1.28 1.30 1.30 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 198,852
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 19.11 19.72 19.86 20.38 20.11 20.05 21.16 -6.56%
EPS 4.25 4.50 4.67 2.16 2.13 2.13 2.99 26.39%
DPS 4.00 4.00 3.01 3.01 3.01 3.01 3.00 21.12%
NAPS 1.32 1.32 1.3088 1.292 0.9238 1.3046 1.3007 0.98%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.68 0.70 0.61 0.66 0.64 0.64 0.65 -
P/RPS 3.56 3.55 3.07 3.27 2.26 3.20 3.10 9.65%
P/EPS 16.01 15.54 13.04 30.84 21.37 30.13 21.95 -18.95%
EY 6.25 6.43 7.67 3.24 4.68 3.32 4.55 23.54%
DY 5.88 5.71 4.94 4.52 6.62 4.69 4.57 18.27%
P/NAPS 0.52 0.53 0.47 0.52 0.49 0.49 0.50 2.64%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 08/05/12 23/02/12 09/11/11 10/08/11 11/05/11 23/02/11 08/11/10 -
Price 0.64 0.65 0.66 0.62 0.62 0.68 0.66 -
P/RPS 3.35 3.30 3.32 3.07 2.19 3.40 3.15 4.18%
P/EPS 15.07 14.43 14.11 28.97 20.71 32.01 22.29 -22.95%
EY 6.64 6.93 7.09 3.45 4.83 3.12 4.49 29.77%
DY 6.25 6.15 4.57 4.81 6.83 4.41 4.50 24.45%
P/NAPS 0.48 0.49 0.50 0.48 0.48 0.52 0.51 -3.95%

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