[GCE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -24.08%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,124 39,035 39,502 49,147 52,217 54,658 46,461 -4.10%
PBT 14,933 9,547 6,052 13,466 16,956 16,542 8,722 9.36%
Tax -1,744 -509 -1,743 -3,404 -3,802 -2,821 -956 10.52%
NP 13,189 9,038 4,309 10,062 13,154 13,721 7,766 9.21%
-
NP to SH 13,031 8,873 4,200 9,824 12,940 13,339 7,496 9.64%
-
Tax Rate 11.68% 5.33% 28.80% 25.28% 22.42% 17.05% 10.96% -
Total Cost 22,935 29,997 35,193 39,085 39,063 40,937 38,695 -8.34%
-
Net Worth 267,922 260,042 256,338 255,935 250,133 238,407 228,253 2.70%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,880 7,880 5,915 5,906 5,908 6,896 5,903 4.92%
Div Payout % 60.47% 88.81% 140.85% 60.12% 45.66% 51.70% 78.75% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 267,922 260,042 256,338 255,935 250,133 238,407 228,253 2.70%
NOSH 197,002 197,002 197,183 196,873 196,955 197,031 196,770 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 36.51% 23.15% 10.91% 20.47% 25.19% 25.10% 16.72% -
ROE 4.86% 3.41% 1.64% 3.84% 5.17% 5.60% 3.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.34 19.81 20.03 24.96 26.51 27.74 23.61 -4.11%
EPS 6.61 4.50 2.13 4.99 6.57 6.77 3.81 9.60%
DPS 4.00 4.00 3.00 3.00 3.00 3.50 3.00 4.90%
NAPS 1.36 1.32 1.30 1.30 1.27 1.21 1.16 2.68%
Adjusted Per Share Value based on latest NOSH - 196,717
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.34 19.81 20.05 24.95 26.51 27.74 23.58 -4.09%
EPS 6.61 4.50 2.13 4.99 6.57 6.77 3.81 9.60%
DPS 4.00 4.00 3.00 3.00 3.00 3.50 3.00 4.90%
NAPS 1.36 1.32 1.3012 1.2992 1.2697 1.2102 1.1586 2.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.75 0.70 0.64 0.67 0.69 0.78 0.58 -
P/RPS 4.09 3.53 3.19 2.68 2.60 2.81 2.46 8.83%
P/EPS 11.34 15.54 30.05 13.43 10.50 11.52 15.23 -4.79%
EY 8.82 6.43 3.33 7.45 9.52 8.68 6.57 5.02%
DY 5.33 5.71 4.69 4.48 4.35 4.49 5.17 0.50%
P/NAPS 0.55 0.53 0.49 0.52 0.54 0.64 0.50 1.59%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 23/02/12 23/02/11 23/02/10 26/02/09 26/02/08 15/03/07 -
Price 0.71 0.65 0.68 0.71 0.65 0.72 0.58 -
P/RPS 3.87 3.28 3.39 2.84 2.45 2.60 2.46 7.83%
P/EPS 10.73 14.43 31.92 14.23 9.89 10.64 15.23 -5.66%
EY 9.32 6.93 3.13 7.03 10.11 9.40 6.57 5.99%
DY 5.63 6.15 4.41 4.23 4.62 4.86 5.17 1.42%
P/NAPS 0.52 0.49 0.52 0.55 0.51 0.60 0.50 0.65%

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