[GCE] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 33.02%
YoY- 271.72%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 46,461 43,580 42,130 41,052 38,315 34,451 33,712 5.48%
PBT 8,722 9,202 5,774 4,573 1,045 -133 397 67.31%
Tax -956 -609 -401 -432 69 375 256 -
NP 7,766 8,593 5,373 4,141 1,114 242 653 51.05%
-
NP to SH 7,496 8,398 5,373 4,141 1,114 242 653 50.16%
-
Tax Rate 10.96% 6.62% 6.94% 9.45% -6.60% - -64.48% -
Total Cost 38,695 34,987 36,757 36,911 37,201 34,209 33,059 2.65%
-
Net Worth 228,253 209,315 186,474 184,752 197,556 198,439 364,387 -7.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,903 3,912 3,160 1,592 1,606 1,613 2,962 12.17%
Div Payout % 78.75% 46.59% 58.82% 38.46% 144.18% 666.67% 453.68% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 228,253 209,315 186,474 184,752 197,556 198,439 364,387 -7.49%
NOSH 196,770 195,622 158,029 159,269 160,615 161,333 296,250 -6.58%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.72% 19.72% 12.75% 10.09% 2.91% 0.70% 1.94% -
ROE 3.28% 4.01% 2.88% 2.24% 0.56% 0.12% 0.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.61 22.28 26.66 25.78 23.86 21.35 11.38 12.92%
EPS 3.81 4.33 3.40 2.60 0.70 0.15 0.41 44.97%
DPS 3.00 2.00 2.00 1.00 1.00 1.00 1.00 20.08%
NAPS 1.16 1.07 1.18 1.16 1.23 1.23 1.23 -0.97%
Adjusted Per Share Value based on latest NOSH - 171,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.58 22.12 21.39 20.84 19.45 17.49 17.11 5.48%
EPS 3.81 4.26 2.73 2.10 0.57 0.12 0.33 50.30%
DPS 3.00 1.99 1.60 0.81 0.82 0.82 1.50 12.24%
NAPS 1.1586 1.0625 0.9466 0.9378 1.0028 1.0073 1.8497 -7.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.49 0.53 0.52 0.48 0.51 0.50 -
P/RPS 2.46 2.20 1.99 2.02 2.01 2.39 4.39 -9.19%
P/EPS 15.23 11.41 15.59 20.00 69.21 340.00 226.84 -36.23%
EY 6.57 8.76 6.42 5.00 1.44 0.29 0.44 56.89%
DY 5.17 4.08 3.77 1.92 2.08 1.96 2.00 17.14%
P/NAPS 0.50 0.46 0.45 0.45 0.39 0.41 0.41 3.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/03/07 16/02/06 22/02/05 19/02/04 24/02/03 26/02/02 23/02/01 -
Price 0.58 0.48 0.50 0.53 0.45 0.50 0.47 -
P/RPS 2.46 2.15 1.88 2.06 1.89 2.34 4.13 -8.26%
P/EPS 15.23 11.18 14.71 20.38 64.88 333.33 213.23 -35.57%
EY 6.57 8.94 6.80 4.91 1.54 0.30 0.47 55.17%
DY 5.17 4.17 4.00 1.89 2.22 2.00 2.13 15.91%
P/NAPS 0.50 0.45 0.42 0.46 0.37 0.41 0.38 4.67%

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