[GCE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

11-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -17.06%

YoY- -37.3%

Quarter Report

1st quarter 2010 KLSE unaudited results.xls

Latest QR

Upcoming QR

GCE's Result

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	39,502	41,680	43,062	46,265	49,147	50,351	50,891	-15.50%
YoY %	-5.23%	-3.21%	-6.92%	-5.86%	-2.39%	-1.06%	-	-
Horiz. %	77.62%	81.90%	84.62%	90.91%	96.57%	98.94%	100.00%	-
PBT	6,052	7,916	8,386	11,240	13,466	11,896	16,640	-48.95%
YoY %	-23.55%	-5.60%	-25.39%	-16.53%	13.20%	-28.51%	-	-
Horiz. %	36.37%	47.57%	50.40%	67.55%	80.93%	71.49%	100.00%	-
Tax	-1,743	-1,897	-2,181	-2,888	-3,404	-3,616	-3,700	-39.37%
YoY %	8.12%	13.02%	24.48%	15.16%	5.86%	2.27%	-	-
Horiz. %	47.11%	51.27%	58.95%	78.05%	92.00%	97.73%	100.00%	-
NP	4,309	6,019	6,205	8,352	10,062	8,280	12,940	-51.86%
YoY %	-28.41%	-3.00%	-25.71%	-16.99%	21.52%	-36.01%	-	-
Horiz. %	33.30%	46.51%	47.95%	64.54%	77.76%	63.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,200	5,881	6,061	8,148	9,824	8,026	12,715	-52.11%
YoY %	-28.58%	-2.97%	-25.61%	-17.06%	22.40%	-36.88%	-	-
Horiz. %	33.03%	46.25%	47.67%	64.08%	77.26%	63.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.80%	23.96%	26.01%	25.69%	25.28%	30.40%	22.24%	-
YoY %	20.20%	-7.88%	1.25%	1.62%	-16.84%	36.69%	-	-
Horiz. %	129.50%	107.73%	116.95%	115.51%	113.67%	136.69%	100.00%	-
Total Cost	35,193	35,661	36,857	37,913	39,085	42,071	37,951	-4.89%
YoY %	-1.31%	-3.24%	-2.79%	-3.00%	-7.10%	10.86%	-	-
Horiz. %	92.73%	93.97%	97.12%	99.90%	102.99%	110.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,018	256,240	255,553	285,999	255,733	249,837	252,565	1.16%
YoY %	0.30%	0.27%	-10.65%	11.83%	2.36%	-1.08%	-	-
Horiz. %	101.76%	101.46%	101.18%	113.24%	101.25%	98.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	5,931	5,901	5,901	5,901	5,901	5,935	5,935	-0.04%
YoY %	0.51%	0.00%	0.00%	0.00%	-0.57%	0.00%	-	-
Horiz. %	99.93%	99.43%	99.43%	99.43%	99.43%	100.00%	100.00%	-
Div Payout %	141.22%	100.35%	97.37%	72.43%	60.07%	73.96%	46.68%	-
YoY %	40.73%	3.06%	34.43%	20.58%	-18.78%	58.44%	-	-
Horiz. %	302.53%	214.97%	208.59%	155.16%	128.68%	158.44%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	257,018	256,240	255,553	285,999	255,733	249,837	252,565	1.16%
YoY %	0.30%	0.27%	-10.65%	11.83%	2.36%	-1.08%	-	-
Horiz. %	101.76%	101.46%	101.18%	113.24%	101.25%	98.92%	100.00%	-
NOSH	197,706	198,636	198,103	220,000	196,717	195,185	197,317	0.13%
YoY %	-0.47%	0.27%	-9.95%	11.84%	0.78%	-1.08%	-	-
Horiz. %	100.20%	100.67%	100.40%	111.50%	99.70%	98.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	10.91%	14.44%	14.41%	18.05%	20.47%	16.44%	25.43%	-
YoY %	-24.45%	0.21%	-20.17%	-11.82%	24.51%	-35.35%	-	-
Horiz. %	42.90%	56.78%	56.67%	70.98%	80.50%	64.65%	100.00%	-
ROE	1.63%	2.30%	2.37%	2.85%	3.84%	3.21%	5.03%	-
YoY %	-29.13%	-2.95%	-16.84%	-25.78%	19.63%	-36.18%	-	-
Horiz. %	32.41%	45.73%	47.12%	56.66%	76.34%	63.82%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	19.98	20.98	21.74	21.03	24.98	25.80	25.79	-15.60%
YoY %	-4.77%	-3.50%	3.38%	-15.81%	-3.18%	0.04%	-	-
Horiz. %	77.47%	81.35%	84.30%	81.54%	96.86%	100.04%	100.00%	-
EPS	2.12	2.96	3.06	3.70	4.99	4.11	6.44	-52.22%
YoY %	-28.38%	-3.27%	-17.30%	-25.85%	21.41%	-36.18%	-	-
Horiz. %	32.92%	45.96%	47.52%	57.45%	77.48%	63.82%	100.00%	-
DPS	3.00	2.97	2.98	2.68	3.00	3.00	3.00	0.00%
YoY %	1.01%	-0.34%	11.19%	-10.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	99.00%	99.33%	89.33%	100.00%	100.00%	100.00%	-
NAPS	1.30	1.29	1.29	1.30	1.30	1.28	1.28	1.03%
YoY %	0.78%	0.00%	-0.77%	0.00%	1.56%	0.00%	-	-
Horiz. %	101.56%	100.78%	100.78%	101.56%	101.56%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 220,000
RPS	20.05	21.16	21.86	23.48	24.95	25.56	25.83	-15.49%
YoY %	-5.25%	-3.20%	-6.90%	-5.89%	-2.39%	-1.05%	-	-
Horiz. %	77.62%	81.92%	84.63%	90.90%	96.59%	98.95%	100.00%	-
EPS	2.13	2.99	3.08	4.14	4.99	4.07	6.45	-52.12%
YoY %	-28.76%	-2.92%	-25.60%	-17.03%	22.60%	-36.90%	-	-
Horiz. %	33.02%	46.36%	47.75%	64.19%	77.36%	63.10%	100.00%	-
DPS	3.01	3.00	3.00	3.00	3.00	3.01	3.01	0.00%
YoY %	0.33%	0.00%	0.00%	0.00%	-0.33%	0.00%	-	-
Horiz. %	100.00%	99.67%	99.67%	99.67%	99.67%	100.00%	100.00%	-
NAPS	1.3046	1.3007	1.2972	1.4518	1.2981	1.2682	1.282	1.16%
YoY %	0.30%	0.27%	-10.65%	11.84%	2.36%	-1.08%	-	-
Horiz. %	101.76%	101.46%	101.19%	113.24%	101.26%	98.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.64	0.65	0.68	0.69	0.67	0.71	0.72	-
P/RPS	3.20	3.10	3.13	3.28	2.68	2.75	2.79	9.54%
YoY %	3.23%	-0.96%	-4.57%	22.39%	-2.55%	-1.43%	-	-
Horiz. %	114.70%	111.11%	112.19%	117.56%	96.06%	98.57%	100.00%	-
P/EPS	30.13	21.95	22.23	18.63	13.42	17.27	11.17	93.42%
YoY %	37.27%	-1.26%	19.32%	38.82%	-22.29%	54.61%	-	-
Horiz. %	269.74%	196.51%	199.02%	166.79%	120.14%	154.61%	100.00%	-
EY	3.32	4.55	4.50	5.37	7.45	5.79	8.95	-48.27%
YoY %	-27.03%	1.11%	-16.20%	-27.92%	28.67%	-35.31%	-	-
Horiz. %	37.09%	50.84%	50.28%	60.00%	83.24%	64.69%	100.00%	-
DY	4.69	4.57	4.38	3.89	4.48	4.23	4.17	8.12%
YoY %	2.63%	4.34%	12.60%	-13.17%	5.91%	1.44%	-	-
Horiz. %	112.47%	109.59%	105.04%	93.29%	107.43%	101.44%	100.00%	-
P/NAPS	0.49	0.50	0.53	0.53	0.52	0.55	0.56	-8.49%
YoY %	-2.00%	-5.66%	0.00%	1.92%	-5.45%	-1.79%	-	-
Horiz. %	87.50%	89.29%	94.64%	94.64%	92.86%	98.21%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	23/02/11	08/11/10	10/08/10	11/05/10	23/02/10	11/11/09	11/08/09	-
Price	0.68	0.66	0.65	0.67	0.71	0.66	0.72	-
P/RPS	3.40	3.15	2.99	3.19	2.84	2.56	2.79	14.04%
YoY %	7.94%	5.35%	-6.27%	12.32%	10.94%	-8.24%	-	-
Horiz. %	121.86%	112.90%	107.17%	114.34%	101.79%	91.76%	100.00%	-
P/EPS	32.01	22.29	21.25	18.09	14.22	16.05	11.17	101.36%
YoY %	43.61%	4.89%	17.47%	27.22%	-11.40%	43.69%	-	-
Horiz. %	286.57%	199.55%	190.24%	161.95%	127.31%	143.69%	100.00%	-
EY	3.12	4.49	4.71	5.53	7.03	6.23	8.95	-50.37%
YoY %	-30.51%	-4.67%	-14.83%	-21.34%	12.84%	-30.39%	-	-
Horiz. %	34.86%	50.17%	52.63%	61.79%	78.55%	69.61%	100.00%	-
DY	4.41	4.50	4.58	4.00	4.23	4.55	4.17	3.79%
YoY %	-2.00%	-1.75%	14.50%	-5.44%	-7.03%	9.11%	-	-
Horiz. %	105.76%	107.91%	109.83%	95.92%	101.44%	109.11%	100.00%	-
P/NAPS	0.52	0.51	0.50	0.52	0.55	0.52	0.56	-4.80%
YoY %	1.96%	2.00%	-3.85%	-5.45%	5.77%	-7.14%	-	-
Horiz. %	92.86%	91.07%	89.29%	92.86%	98.21%	92.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos