[GCE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2.82%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 50,891 51,991 52,217 51,411 55,655 55,469 54,658 -4.65%
PBT 16,640 17,002 16,956 18,861 18,595 17,905 16,542 0.39%
Tax -3,700 -3,791 -3,802 -4,861 -4,862 -3,534 -2,821 19.84%
NP 12,940 13,211 13,154 14,000 13,733 14,371 13,721 -3.83%
-
NP to SH 12,715 12,996 12,940 13,773 13,395 14,007 13,339 -3.14%
-
Tax Rate 22.24% 22.30% 22.42% 25.77% 26.15% 19.74% 17.05% -
Total Cost 37,951 38,780 39,063 37,411 41,922 41,098 40,937 -4.92%
-
Net Worth 252,565 252,725 251,287 243,880 237,741 241,354 237,939 4.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,935 5,935 5,935 6,882 6,882 6,882 6,882 -9.40%
Div Payout % 46.68% 45.67% 45.87% 49.97% 51.38% 49.14% 51.60% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 252,565 252,725 251,287 243,880 237,741 241,354 237,939 4.06%
NOSH 197,317 197,441 197,864 196,678 196,480 197,831 196,643 0.22%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 25.43% 25.41% 25.19% 27.23% 24.68% 25.91% 25.10% -
ROE 5.03% 5.14% 5.15% 5.65% 5.63% 5.80% 5.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.79 26.33 26.39 26.14 28.33 28.04 27.80 -4.88%
EPS 6.44 6.58 6.54 7.00 6.82 7.08 6.78 -3.37%
DPS 3.00 3.00 3.00 3.50 3.50 3.50 3.50 -9.77%
NAPS 1.28 1.28 1.27 1.24 1.21 1.22 1.21 3.82%
Adjusted Per Share Value based on latest NOSH - 196,678
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 25.83 26.39 26.51 26.10 28.25 28.16 27.74 -4.64%
EPS 6.45 6.60 6.57 6.99 6.80 7.11 6.77 -3.17%
DPS 3.01 3.01 3.01 3.49 3.49 3.49 3.49 -9.40%
NAPS 1.282 1.2829 1.2756 1.238 1.2068 1.2251 1.2078 4.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.66 0.69 0.70 0.70 0.70 0.78 -
P/RPS 2.79 2.51 2.61 2.68 2.47 2.50 2.81 -0.47%
P/EPS 11.17 10.03 10.55 10.00 10.27 9.89 11.50 -1.92%
EY 8.95 9.97 9.48 10.00 9.74 10.11 8.70 1.90%
DY 4.17 4.55 4.35 5.00 5.00 5.00 4.49 -4.81%
P/NAPS 0.56 0.52 0.54 0.56 0.58 0.57 0.64 -8.52%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 11/08/09 12/05/09 26/02/09 11/11/08 11/08/08 22/05/08 26/02/08 -
Price 0.72 0.70 0.65 0.65 0.72 0.74 0.72 -
P/RPS 2.79 2.66 2.46 2.49 2.54 2.64 2.59 5.08%
P/EPS 11.17 10.63 9.94 9.28 10.56 10.45 10.61 3.49%
EY 8.95 9.40 10.06 10.77 9.47 9.57 9.42 -3.35%
DY 4.17 4.29 4.62 5.38 4.86 4.73 4.86 -9.71%
P/NAPS 0.56 0.55 0.51 0.52 0.60 0.61 0.60 -4.49%

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