[GCE] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.74%
YoY- 58.44%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 33,378 34,485 35,255 36,102 36,124 36,209 36,235 -5.31%
PBT 4,339 13,344 15,360 15,292 14,933 6,436 4,909 -7.87%
Tax -991 -1,946 -1,740 -1,859 -1,744 -1,608 3,257 -
NP 3,348 11,398 13,620 13,433 13,189 4,828 8,166 -44.72%
-
NP to SH 3,128 11,202 13,435 13,258 13,031 4,658 7,990 -46.39%
-
Tax Rate 22.84% 14.58% 11.33% 12.16% 11.68% 24.98% -66.35% -
Total Cost 30,030 23,087 21,635 22,669 22,935 31,381 28,069 4.59%
-
Net Worth 263,982 260,042 260,042 267,922 267,922 258,072 256,102 2.03%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,880 7,880 7,880 7,880 7,880 7,880 7,880 0.00%
Div Payout % 251.92% 70.35% 58.65% 59.44% 60.47% 169.17% 98.62% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 263,982 260,042 260,042 267,922 267,922 258,072 256,102 2.03%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.03% 33.05% 38.63% 37.21% 36.51% 13.33% 22.54% -
ROE 1.18% 4.31% 5.17% 4.95% 4.86% 1.80% 3.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.94 17.50 17.90 18.33 18.34 18.38 18.39 -5.31%
EPS 1.59 5.69 6.82 6.73 6.61 2.36 4.06 -46.38%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.34 1.32 1.32 1.36 1.36 1.31 1.30 2.03%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.94 17.50 17.90 18.33 18.34 18.38 18.39 -5.31%
EPS 1.59 5.69 6.82 6.73 6.61 2.36 4.06 -46.38%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.34 1.32 1.32 1.36 1.36 1.31 1.30 2.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.925 0.95 0.80 0.735 0.75 0.77 0.76 -
P/RPS 5.46 5.43 4.47 4.01 4.09 4.19 4.13 20.39%
P/EPS 58.26 16.71 11.73 10.92 11.34 32.57 18.74 112.57%
EY 1.72 5.99 8.52 9.16 8.82 3.07 5.34 -52.91%
DY 4.32 4.21 5.00 5.44 5.33 5.19 5.26 -12.26%
P/NAPS 0.69 0.72 0.61 0.54 0.55 0.59 0.58 12.23%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 11/11/13 12/08/13 08/05/13 25/02/13 07/11/12 08/08/12 -
Price 0.95 1.03 0.845 0.79 0.71 0.76 0.80 -
P/RPS 5.61 5.88 4.72 4.31 3.87 4.13 4.35 18.42%
P/EPS 59.83 18.11 12.39 11.74 10.73 32.14 19.72 109.15%
EY 1.67 5.52 8.07 8.52 9.32 3.11 5.07 -52.20%
DY 4.21 3.88 4.73 5.06 5.63 5.26 5.00 -10.80%
P/NAPS 0.71 0.78 0.64 0.58 0.52 0.58 0.62 9.43%

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