[GCE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.9%
YoY- 71.31%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,655 55,469 54,658 52,948 50,299 47,697 46,461 12.80%
PBT 18,595 17,905 16,542 14,299 11,339 9,700 8,722 65.72%
Tax -4,862 -3,534 -2,821 -1,484 -969 -1,016 -956 196.02%
NP 13,733 14,371 13,721 12,815 10,370 8,684 7,766 46.28%
-
NP to SH 13,395 14,007 13,339 12,463 10,059 8,389 7,496 47.30%
-
Tax Rate 26.15% 19.74% 17.05% 10.38% 8.55% 10.47% 10.96% -
Total Cost 41,922 41,098 40,937 40,133 39,929 39,013 38,695 5.49%
-
Net Worth 237,741 241,354 237,939 222,884 216,280 218,653 197,570 13.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,882 6,882 6,882 5,927 5,927 5,927 5,927 10.48%
Div Payout % 51.38% 49.14% 51.60% 47.56% 58.92% 70.65% 79.07% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 237,741 241,354 237,939 222,884 216,280 218,653 197,570 13.14%
NOSH 196,480 197,831 196,643 197,242 196,619 198,775 197,570 -0.36%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 24.68% 25.91% 25.10% 24.20% 20.62% 18.21% 16.72% -
ROE 5.63% 5.80% 5.61% 5.59% 4.65% 3.84% 3.79% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.33 28.04 27.80 26.84 25.58 24.00 23.52 13.21%
EPS 6.82 7.08 6.78 6.32 5.12 4.22 3.79 47.99%
DPS 3.50 3.50 3.50 3.00 3.00 3.00 3.00 10.83%
NAPS 1.21 1.22 1.21 1.13 1.10 1.10 1.00 13.56%
Adjusted Per Share Value based on latest NOSH - 197,242
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.25 28.16 27.74 26.88 25.53 24.21 23.58 12.81%
EPS 6.80 7.11 6.77 6.33 5.11 4.26 3.81 47.18%
DPS 3.49 3.49 3.49 3.01 3.01 3.01 3.01 10.37%
NAPS 1.2068 1.2251 1.2078 1.1314 1.0979 1.1099 1.0029 13.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.70 0.78 0.71 0.80 0.58 0.58 -
P/RPS 2.47 2.50 2.81 2.64 3.13 2.42 2.47 0.00%
P/EPS 10.27 9.89 11.50 11.24 15.64 13.74 15.29 -23.32%
EY 9.74 10.11 8.70 8.90 6.39 7.28 6.54 30.44%
DY 5.00 5.00 4.49 4.23 3.75 5.17 5.17 -2.20%
P/NAPS 0.58 0.57 0.64 0.63 0.73 0.53 0.58 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 22/05/08 26/02/08 07/11/07 10/08/07 11/05/07 15/03/07 -
Price 0.72 0.74 0.72 0.73 0.74 0.69 0.58 -
P/RPS 2.54 2.64 2.59 2.72 2.89 2.88 2.47 1.88%
P/EPS 10.56 10.45 10.61 11.55 14.46 16.35 15.29 -21.88%
EY 9.47 9.57 9.42 8.66 6.91 6.12 6.54 28.02%
DY 4.86 4.73 4.86 4.11 4.05 4.35 5.17 -4.04%
P/NAPS 0.60 0.61 0.60 0.65 0.67 0.63 0.58 2.28%

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