[GCE] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -3.64%
YoY- 111.26%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 36,209 36,235 37,650 38,844 39,116 40,142 39,620 -5.80%
PBT 6,436 4,909 5,408 5,914 6,158 6,094 6,054 4.15%
Tax -1,608 3,257 3,137 3,124 3,194 -1,697 -1,734 -4.89%
NP 4,828 8,166 8,545 9,038 9,352 4,397 4,320 7.67%
-
NP to SH 4,658 7,990 8,368 8,873 9,208 4,256 4,192 7.25%
-
Tax Rate 24.98% -66.35% -58.01% -52.82% -51.87% 27.85% 28.64% -
Total Cost 31,381 28,069 29,105 29,806 29,764 35,745 35,300 -7.52%
-
Net Worth 258,072 256,102 260,042 260,042 257,839 254,531 181,999 26.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,880 7,880 7,880 7,880 5,931 5,931 5,931 20.79%
Div Payout % 169.17% 98.62% 94.17% 88.81% 64.41% 139.36% 141.49% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 258,072 256,102 260,042 260,042 257,839 254,531 181,999 26.13%
NOSH 197,002 197,002 197,002 197,002 196,824 198,852 140,000 25.49%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.33% 22.54% 22.70% 23.27% 23.91% 10.95% 10.90% -
ROE 1.80% 3.12% 3.22% 3.41% 3.57% 1.67% 2.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.38 18.39 19.11 19.72 19.87 20.19 28.30 -24.94%
EPS 2.36 4.06 4.25 4.50 4.68 2.14 2.99 -14.55%
DPS 4.00 4.00 4.00 4.00 3.01 2.98 4.24 -3.79%
NAPS 1.31 1.30 1.32 1.32 1.31 1.28 1.30 0.51%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.38 18.39 19.11 19.72 19.86 20.38 20.11 -5.80%
EPS 2.36 4.06 4.25 4.50 4.67 2.16 2.13 7.05%
DPS 4.00 4.00 4.00 4.00 3.01 3.01 3.01 20.81%
NAPS 1.31 1.30 1.32 1.32 1.3088 1.292 0.9238 26.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.77 0.76 0.68 0.70 0.61 0.66 0.64 -
P/RPS 4.19 4.13 3.56 3.55 3.07 3.27 2.26 50.74%
P/EPS 32.57 18.74 16.01 15.54 13.04 30.84 21.37 32.33%
EY 3.07 5.34 6.25 6.43 7.67 3.24 4.68 -24.44%
DY 5.19 5.26 5.88 5.71 4.94 4.52 6.62 -14.93%
P/NAPS 0.59 0.58 0.52 0.53 0.47 0.52 0.49 13.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 07/11/12 08/08/12 08/05/12 23/02/12 09/11/11 10/08/11 11/05/11 -
Price 0.76 0.80 0.64 0.65 0.66 0.62 0.62 -
P/RPS 4.13 4.35 3.35 3.30 3.32 3.07 2.19 52.46%
P/EPS 32.14 19.72 15.07 14.43 14.11 28.97 20.71 33.93%
EY 3.11 5.07 6.64 6.93 7.09 3.45 4.83 -25.37%
DY 5.26 5.00 6.25 6.15 4.57 4.81 6.83 -15.94%
P/NAPS 0.58 0.62 0.48 0.49 0.50 0.48 0.48 13.40%

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