[GCE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.01%
YoY- 66.97%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 52,217 51,411 55,655 55,469 54,658 52,948 50,299 2.51%
PBT 16,956 18,861 18,595 17,905 16,542 14,299 11,339 30.60%
Tax -3,802 -4,861 -4,862 -3,534 -2,821 -1,484 -969 147.73%
NP 13,154 14,000 13,733 14,371 13,721 12,815 10,370 17.09%
-
NP to SH 12,940 13,773 13,395 14,007 13,339 12,463 10,059 18.19%
-
Tax Rate 22.42% 25.77% 26.15% 19.74% 17.05% 10.38% 8.55% -
Total Cost 39,063 37,411 41,922 41,098 40,937 40,133 39,929 -1.44%
-
Net Worth 251,287 243,880 237,741 241,354 237,939 222,884 216,280 10.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,935 6,882 6,882 6,882 6,882 5,927 5,927 0.08%
Div Payout % 45.87% 49.97% 51.38% 49.14% 51.60% 47.56% 58.92% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 251,287 243,880 237,741 241,354 237,939 222,884 216,280 10.46%
NOSH 197,864 196,678 196,480 197,831 196,643 197,242 196,619 0.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 25.19% 27.23% 24.68% 25.91% 25.10% 24.20% 20.62% -
ROE 5.15% 5.65% 5.63% 5.80% 5.61% 5.59% 4.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.39 26.14 28.33 28.04 27.80 26.84 25.58 2.09%
EPS 6.54 7.00 6.82 7.08 6.78 6.32 5.12 17.63%
DPS 3.00 3.50 3.50 3.50 3.50 3.00 3.00 0.00%
NAPS 1.27 1.24 1.21 1.22 1.21 1.13 1.10 10.00%
Adjusted Per Share Value based on latest NOSH - 197,831
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.51 26.10 28.25 28.16 27.74 26.88 25.53 2.53%
EPS 6.57 6.99 6.80 7.11 6.77 6.33 5.11 18.14%
DPS 3.01 3.49 3.49 3.49 3.49 3.01 3.01 0.00%
NAPS 1.2756 1.238 1.2068 1.2251 1.2078 1.1314 1.0979 10.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.69 0.70 0.70 0.70 0.78 0.71 0.80 -
P/RPS 2.61 2.68 2.47 2.50 2.81 2.64 3.13 -11.35%
P/EPS 10.55 10.00 10.27 9.89 11.50 11.24 15.64 -22.99%
EY 9.48 10.00 9.74 10.11 8.70 8.90 6.39 29.92%
DY 4.35 5.00 5.00 5.00 4.49 4.23 3.75 10.35%
P/NAPS 0.54 0.56 0.58 0.57 0.64 0.63 0.73 -18.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 11/11/08 11/08/08 22/05/08 26/02/08 07/11/07 10/08/07 -
Price 0.65 0.65 0.72 0.74 0.72 0.73 0.74 -
P/RPS 2.46 2.49 2.54 2.64 2.59 2.72 2.89 -10.13%
P/EPS 9.94 9.28 10.56 10.45 10.61 11.55 14.46 -22.02%
EY 10.06 10.77 9.47 9.57 9.42 8.66 6.91 28.30%
DY 4.62 5.38 4.86 4.73 4.86 4.11 4.05 9.13%
P/NAPS 0.51 0.52 0.60 0.61 0.60 0.65 0.67 -16.56%

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