[GCE] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.52%
YoY- 87.73%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 36,102 36,124 36,209 36,235 37,650 38,844 39,116 -5.20%
PBT 15,292 14,933 6,436 4,909 5,408 5,914 6,158 83.27%
Tax -1,859 -1,744 -1,608 3,257 3,137 3,124 3,194 -
NP 13,433 13,189 4,828 8,166 8,545 9,038 9,352 27.27%
-
NP to SH 13,258 13,031 4,658 7,990 8,368 8,873 9,208 27.48%
-
Tax Rate 12.16% 11.68% 24.98% -66.35% -58.01% -52.82% -51.87% -
Total Cost 22,669 22,935 31,381 28,069 29,105 29,806 29,764 -16.58%
-
Net Worth 267,922 267,922 258,072 256,102 260,042 260,042 257,839 2.58%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,880 7,880 7,880 7,880 7,880 7,880 5,931 20.83%
Div Payout % 59.44% 60.47% 169.17% 98.62% 94.17% 88.81% 64.41% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 267,922 267,922 258,072 256,102 260,042 260,042 257,839 2.58%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 196,824 0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 37.21% 36.51% 13.33% 22.54% 22.70% 23.27% 23.91% -
ROE 4.95% 4.86% 1.80% 3.12% 3.22% 3.41% 3.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.33 18.34 18.38 18.39 19.11 19.72 19.87 -5.23%
EPS 6.73 6.61 2.36 4.06 4.25 4.50 4.68 27.37%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.01 20.85%
NAPS 1.36 1.36 1.31 1.30 1.32 1.32 1.31 2.52%
Adjusted Per Share Value based on latest NOSH - 197,002
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.33 18.34 18.38 18.39 19.11 19.72 19.86 -5.19%
EPS 6.73 6.61 2.36 4.06 4.25 4.50 4.67 27.55%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.01 20.85%
NAPS 1.36 1.36 1.31 1.30 1.32 1.32 1.3088 2.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.735 0.75 0.77 0.76 0.68 0.70 0.61 -
P/RPS 4.01 4.09 4.19 4.13 3.56 3.55 3.07 19.47%
P/EPS 10.92 11.34 32.57 18.74 16.01 15.54 13.04 -11.14%
EY 9.16 8.82 3.07 5.34 6.25 6.43 7.67 12.55%
DY 5.44 5.33 5.19 5.26 5.88 5.71 4.94 6.63%
P/NAPS 0.54 0.55 0.59 0.58 0.52 0.53 0.47 9.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 08/05/13 25/02/13 07/11/12 08/08/12 08/05/12 23/02/12 09/11/11 -
Price 0.79 0.71 0.76 0.80 0.64 0.65 0.66 -
P/RPS 4.31 3.87 4.13 4.35 3.35 3.30 3.32 18.98%
P/EPS 11.74 10.73 32.14 19.72 15.07 14.43 14.11 -11.52%
EY 8.52 9.32 3.11 5.07 6.64 6.93 7.09 13.01%
DY 5.06 5.63 5.26 5.00 6.25 6.15 4.57 7.01%
P/NAPS 0.58 0.52 0.58 0.62 0.48 0.49 0.50 10.39%

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