[GCE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
12-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.34%
YoY- 68.15%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,404 33,378 34,485 35,255 36,102 36,124 36,209 -7.14%
PBT 3,096 4,339 13,344 15,360 15,292 14,933 6,436 -38.63%
Tax -683 -991 -1,946 -1,740 -1,859 -1,744 -1,608 -43.52%
NP 2,413 3,348 11,398 13,620 13,433 13,189 4,828 -37.04%
-
NP to SH 2,231 3,128 11,202 13,435 13,258 13,031 4,658 -38.81%
-
Tax Rate 22.06% 22.84% 14.58% 11.33% 12.16% 11.68% 24.98% -
Total Cost 29,991 30,030 23,087 21,635 22,669 22,935 31,381 -2.97%
-
Net Worth 261,716 263,982 260,042 260,042 267,922 267,922 258,072 0.94%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,880 7,880 7,880 7,880 7,880 7,880 7,880 0.00%
Div Payout % 353.21% 251.92% 70.35% 58.65% 59.44% 60.47% 169.17% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 261,716 263,982 260,042 260,042 267,922 267,922 258,072 0.94%
NOSH 196,779 197,002 197,002 197,002 197,002 197,002 197,002 -0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.45% 10.03% 33.05% 38.63% 37.21% 36.51% 13.33% -
ROE 0.85% 1.18% 4.31% 5.17% 4.95% 4.86% 1.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.47 16.94 17.50 17.90 18.33 18.34 18.38 -7.05%
EPS 1.13 1.59 5.69 6.82 6.73 6.61 2.36 -38.82%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.33 1.34 1.32 1.32 1.36 1.36 1.31 1.01%
Adjusted Per Share Value based on latest NOSH - 197,002
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.45 16.94 17.50 17.90 18.33 18.34 18.38 -7.13%
EPS 1.13 1.59 5.69 6.82 6.73 6.61 2.36 -38.82%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.3285 1.34 1.32 1.32 1.36 1.36 1.31 0.94%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.905 0.925 0.95 0.80 0.735 0.75 0.77 -
P/RPS 5.50 5.46 5.43 4.47 4.01 4.09 4.19 19.90%
P/EPS 79.82 58.26 16.71 11.73 10.92 11.34 32.57 81.87%
EY 1.25 1.72 5.99 8.52 9.16 8.82 3.07 -45.09%
DY 4.42 4.32 4.21 5.00 5.44 5.33 5.19 -10.16%
P/NAPS 0.68 0.69 0.72 0.61 0.54 0.55 0.59 9.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 07/05/14 24/02/14 11/11/13 12/08/13 08/05/13 25/02/13 07/11/12 -
Price 0.96 0.95 1.03 0.845 0.79 0.71 0.76 -
P/RPS 5.83 5.61 5.88 4.72 4.31 3.87 4.13 25.86%
P/EPS 84.67 59.83 18.11 12.39 11.74 10.73 32.14 90.85%
EY 1.18 1.67 5.52 8.07 8.52 9.32 3.11 -47.62%
DY 4.17 4.21 3.88 4.73 5.06 5.63 5.26 -14.35%
P/NAPS 0.72 0.71 0.78 0.64 0.58 0.52 0.58 15.52%

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