[GCE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -0.19%
YoY- -48.55%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 38,844 39,116 40,142 39,620 39,502 41,680 43,062 -6.62%
PBT 5,914 6,158 6,094 6,054 6,052 7,916 8,386 -20.72%
Tax 3,124 3,194 -1,697 -1,734 -1,743 -1,897 -2,181 -
NP 9,038 9,352 4,397 4,320 4,309 6,019 6,205 28.40%
-
NP to SH 8,873 9,208 4,256 4,192 4,200 5,881 6,061 28.83%
-
Tax Rate -52.82% -51.87% 27.85% 28.64% 28.80% 23.96% 26.01% -
Total Cost 29,806 29,764 35,745 35,300 35,193 35,661 36,857 -13.16%
-
Net Worth 260,042 257,839 254,531 181,999 257,018 256,240 255,553 1.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,880 5,931 5,931 5,931 5,931 5,901 5,901 21.20%
Div Payout % 88.81% 64.41% 139.36% 141.49% 141.22% 100.35% 97.37% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 260,042 257,839 254,531 181,999 257,018 256,240 255,553 1.16%
NOSH 197,002 196,824 198,852 140,000 197,706 198,636 198,103 -0.36%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.27% 23.91% 10.95% 10.90% 10.91% 14.44% 14.41% -
ROE 3.41% 3.57% 1.67% 2.30% 1.63% 2.30% 2.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.72 19.87 20.19 28.30 19.98 20.98 21.74 -6.27%
EPS 4.50 4.68 2.14 2.99 2.12 2.96 3.06 29.22%
DPS 4.00 3.01 2.98 4.24 3.00 2.97 2.98 21.61%
NAPS 1.32 1.31 1.28 1.30 1.30 1.29 1.29 1.54%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.72 19.86 20.38 20.11 20.05 21.16 21.86 -6.62%
EPS 4.50 4.67 2.16 2.13 2.13 2.99 3.08 28.66%
DPS 4.00 3.01 3.01 3.01 3.01 3.00 3.00 21.07%
NAPS 1.32 1.3088 1.292 0.9238 1.3046 1.3007 1.2972 1.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.61 0.66 0.64 0.64 0.65 0.68 -
P/RPS 3.55 3.07 3.27 2.26 3.20 3.10 3.13 8.73%
P/EPS 15.54 13.04 30.84 21.37 30.13 21.95 22.23 -21.18%
EY 6.43 7.67 3.24 4.68 3.32 4.55 4.50 26.77%
DY 5.71 4.94 4.52 6.62 4.69 4.57 4.38 19.27%
P/NAPS 0.53 0.47 0.52 0.49 0.49 0.50 0.53 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 09/11/11 10/08/11 11/05/11 23/02/11 08/11/10 10/08/10 -
Price 0.65 0.66 0.62 0.62 0.68 0.66 0.65 -
P/RPS 3.30 3.32 3.07 2.19 3.40 3.15 2.99 6.77%
P/EPS 14.43 14.11 28.97 20.71 32.01 22.29 21.25 -22.68%
EY 6.93 7.09 3.45 4.83 3.12 4.49 4.71 29.27%
DY 6.15 4.57 4.81 6.83 4.41 4.50 4.58 21.64%
P/NAPS 0.49 0.50 0.48 0.48 0.52 0.51 0.50 -1.33%

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