[GCE] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -10.98%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 39,035 39,502 49,147 52,217 54,658 46,461 43,580 -1.81%
PBT 9,547 6,052 13,466 16,956 16,542 8,722 9,202 0.61%
Tax -509 -1,743 -3,404 -3,802 -2,821 -956 -609 -2.94%
NP 9,038 4,309 10,062 13,154 13,721 7,766 8,593 0.84%
-
NP to SH 8,873 4,200 9,824 12,940 13,339 7,496 8,398 0.92%
-
Tax Rate 5.33% 28.80% 25.28% 22.42% 17.05% 10.96% 6.62% -
Total Cost 29,997 35,193 39,085 39,063 40,937 38,695 34,987 -2.53%
-
Net Worth 260,042 256,338 255,935 250,133 238,407 228,253 209,315 3.68%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,880 5,915 5,906 5,908 6,896 5,903 3,912 12.37%
Div Payout % 88.81% 140.85% 60.12% 45.66% 51.70% 78.75% 46.59% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 260,042 256,338 255,935 250,133 238,407 228,253 209,315 3.68%
NOSH 197,002 197,183 196,873 196,955 197,031 196,770 195,622 0.11%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 23.15% 10.91% 20.47% 25.19% 25.10% 16.72% 19.72% -
ROE 3.41% 1.64% 3.84% 5.17% 5.60% 3.28% 4.01% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.81 20.03 24.96 26.51 27.74 23.61 22.28 -1.93%
EPS 4.50 2.13 4.99 6.57 6.77 3.81 4.33 0.64%
DPS 4.00 3.00 3.00 3.00 3.50 3.00 2.00 12.24%
NAPS 1.32 1.30 1.30 1.27 1.21 1.16 1.07 3.55%
Adjusted Per Share Value based on latest NOSH - 197,864
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.81 20.05 24.95 26.51 27.74 23.58 22.12 -1.82%
EPS 4.50 2.13 4.99 6.57 6.77 3.81 4.26 0.91%
DPS 4.00 3.00 3.00 3.00 3.50 3.00 1.99 12.33%
NAPS 1.32 1.3012 1.2992 1.2697 1.2102 1.1586 1.0625 3.68%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.70 0.64 0.67 0.69 0.78 0.58 0.49 -
P/RPS 3.53 3.19 2.68 2.60 2.81 2.46 2.20 8.19%
P/EPS 15.54 30.05 13.43 10.50 11.52 15.23 11.41 5.28%
EY 6.43 3.33 7.45 9.52 8.68 6.57 8.76 -5.02%
DY 5.71 4.69 4.48 4.35 4.49 5.17 4.08 5.75%
P/NAPS 0.53 0.49 0.52 0.54 0.64 0.50 0.46 2.38%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 23/02/10 26/02/09 26/02/08 15/03/07 16/02/06 -
Price 0.65 0.68 0.71 0.65 0.72 0.58 0.48 -
P/RPS 3.28 3.39 2.84 2.45 2.60 2.46 2.15 7.28%
P/EPS 14.43 31.92 14.23 9.89 10.64 15.23 11.18 4.34%
EY 6.93 3.13 7.03 10.11 9.40 6.57 8.94 -4.15%
DY 6.15 4.41 4.23 4.62 4.86 5.17 4.17 6.68%
P/NAPS 0.49 0.52 0.55 0.51 0.60 0.50 0.45 1.42%

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