[GCE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.05%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 43,791 42,861 42,633 42,130 43,242 42,355 40,787 4.84%
PBT 7,798 6,446 5,858 5,774 6,185 5,964 4,603 42.06%
Tax -252 -332 -356 -401 -585 -540 -454 -32.43%
NP 7,546 6,114 5,502 5,373 5,600 5,424 4,149 48.94%
-
NP to SH 7,425 6,063 5,502 5,373 5,600 5,424 4,149 47.34%
-
Tax Rate 3.23% 5.15% 6.08% 6.94% 9.46% 9.05% 9.86% -
Total Cost 36,245 36,747 37,131 36,757 37,642 36,931 36,638 -0.71%
-
Net Worth 228,179 221,808 201,249 189,035 188,799 186,144 139,199 38.98%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,204 3,204 3,204 3,204 1,713 1,713 1,713 51.74%
Div Payout % 43.15% 52.85% 58.23% 59.63% 30.60% 31.59% 41.30% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 228,179 221,808 201,249 189,035 188,799 186,144 139,199 38.98%
NOSH 195,025 191,214 175,000 160,200 160,000 159,097 120,000 38.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 17.23% 14.26% 12.91% 12.75% 12.95% 12.81% 10.17% -
ROE 3.25% 2.73% 2.73% 2.84% 2.97% 2.91% 2.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.45 22.42 24.36 26.30 27.03 26.62 33.99 -24.13%
EPS 3.81 3.17 3.14 3.35 3.50 3.41 3.46 6.62%
DPS 1.64 1.68 1.83 2.00 1.07 1.08 1.43 9.55%
NAPS 1.17 1.16 1.15 1.18 1.18 1.17 1.16 0.57%
Adjusted Per Share Value based on latest NOSH - 160,200
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.23 21.76 21.64 21.39 21.95 21.50 20.70 4.86%
EPS 3.77 3.08 2.79 2.73 2.84 2.75 2.11 47.19%
DPS 1.63 1.63 1.63 1.63 0.87 0.87 0.87 51.91%
NAPS 1.1583 1.1259 1.0216 0.9596 0.9584 0.9449 0.7066 38.98%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.46 0.47 0.50 0.53 0.49 0.50 0.54 -
P/RPS 2.05 2.10 2.05 2.02 1.81 1.88 1.59 18.44%
P/EPS 12.08 14.82 15.90 15.80 14.00 14.67 15.62 -15.73%
EY 8.28 6.75 6.29 6.33 7.14 6.82 6.40 18.71%
DY 3.57 3.57 3.66 3.77 2.19 2.15 2.64 22.26%
P/NAPS 0.39 0.41 0.43 0.45 0.42 0.43 0.47 -11.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 29/04/04 -
Price 0.43 0.46 0.46 0.50 0.49 0.49 0.53 -
P/RPS 1.92 2.05 1.89 1.90 1.81 1.84 1.56 14.83%
P/EPS 11.29 14.51 14.63 14.91 14.00 14.37 15.33 -18.43%
EY 8.85 6.89 6.83 6.71 7.14 6.96 6.52 22.56%
DY 3.82 3.64 3.98 4.00 2.19 2.20 2.69 26.31%
P/NAPS 0.37 0.40 0.40 0.42 0.42 0.42 0.46 -13.49%

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