[GCE] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 54.03%
YoY- -57.25%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 33,378 36,124 39,035 39,502 49,147 52,217 54,658 -7.88%
PBT 4,339 14,933 9,547 6,052 13,466 16,956 16,542 -19.97%
Tax -991 -1,744 -509 -1,743 -3,404 -3,802 -2,821 -15.98%
NP 3,348 13,189 9,038 4,309 10,062 13,154 13,721 -20.93%
-
NP to SH 3,128 13,031 8,873 4,200 9,824 12,940 13,339 -21.45%
-
Tax Rate 22.84% 11.68% 5.33% 28.80% 25.28% 22.42% 17.05% -
Total Cost 30,030 22,935 29,997 35,193 39,085 39,063 40,937 -5.02%
-
Net Worth 263,982 267,922 260,042 256,338 255,935 250,133 238,407 1.71%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,880 7,880 7,880 5,915 5,906 5,908 6,896 2.24%
Div Payout % 251.92% 60.47% 88.81% 140.85% 60.12% 45.66% 51.70% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 263,982 267,922 260,042 256,338 255,935 250,133 238,407 1.71%
NOSH 197,002 197,002 197,002 197,183 196,873 196,955 197,031 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.03% 36.51% 23.15% 10.91% 20.47% 25.19% 25.10% -
ROE 1.18% 4.86% 3.41% 1.64% 3.84% 5.17% 5.60% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.94 18.34 19.81 20.03 24.96 26.51 27.74 -7.88%
EPS 1.59 6.61 4.50 2.13 4.99 6.57 6.77 -21.43%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.50 2.24%
NAPS 1.34 1.36 1.32 1.30 1.30 1.27 1.21 1.71%
Adjusted Per Share Value based on latest NOSH - 197,706
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.94 18.34 19.81 20.05 24.95 26.51 27.74 -7.88%
EPS 1.59 6.61 4.50 2.13 4.99 6.57 6.77 -21.43%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.50 2.24%
NAPS 1.34 1.36 1.32 1.3012 1.2992 1.2697 1.2102 1.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.925 0.75 0.70 0.64 0.67 0.69 0.78 -
P/RPS 5.46 4.09 3.53 3.19 2.68 2.60 2.81 11.69%
P/EPS 58.26 11.34 15.54 30.05 13.43 10.50 11.52 30.98%
EY 1.72 8.82 6.43 3.33 7.45 9.52 8.68 -23.62%
DY 4.32 5.33 5.71 4.69 4.48 4.35 4.49 -0.64%
P/NAPS 0.69 0.55 0.53 0.49 0.52 0.54 0.64 1.26%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 23/02/12 23/02/11 23/02/10 26/02/09 26/02/08 -
Price 0.95 0.71 0.65 0.68 0.71 0.65 0.72 -
P/RPS 5.61 3.87 3.28 3.39 2.84 2.45 2.60 13.66%
P/EPS 59.83 10.73 14.43 31.92 14.23 9.89 10.64 33.31%
EY 1.67 9.32 6.93 3.13 7.03 10.11 9.40 -25.00%
DY 4.21 5.63 6.15 4.41 4.23 4.62 4.86 -2.36%
P/NAPS 0.71 0.52 0.49 0.52 0.55 0.51 0.60 2.84%

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