[GCE] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -32.62%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 13,705 14,909 14,103 12,393 10,238 10,449 11,561 2.87%
PBT 4,610 3,040 4,945 2,702 2,179 775 1,186 25.36%
Tax -680 -892 -1,951 -614 -334 26 -158 27.51%
NP 3,930 2,148 2,994 2,088 1,845 801 1,028 25.01%
-
NP to SH 3,836 2,038 2,871 1,995 1,774 801 1,028 24.51%
-
Tax Rate 14.75% 29.34% 39.45% 22.72% 15.33% -3.35% 13.32% -
Total Cost 9,775 12,761 11,109 10,305 8,393 9,648 10,533 -1.23%
-
Net Worth 255,733 251,287 237,939 197,570 198,090 189,035 198,746 4.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,901 5,935 6,882 5,927 3,961 3,204 1,713 22.87%
Div Payout % 153.85% 291.26% 239.73% 297.10% 223.33% 400.00% 166.67% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 255,733 251,287 237,939 197,570 198,090 189,035 198,746 4.28%
NOSH 196,717 197,864 196,643 197,570 198,090 160,200 171,333 2.32%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 28.68% 14.41% 21.23% 16.85% 18.02% 7.67% 8.89% -
ROE 1.50% 0.81% 1.21% 1.01% 0.90% 0.42% 0.52% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.97 7.53 7.17 6.27 5.17 6.52 6.75 0.53%
EPS 1.95 1.03 1.46 1.01 0.91 0.50 0.60 21.68%
DPS 3.00 3.00 3.50 3.00 2.00 2.00 1.00 20.07%
NAPS 1.30 1.27 1.21 1.00 1.00 1.18 1.16 1.91%
Adjusted Per Share Value based on latest NOSH - 197,570
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.96 7.57 7.16 6.29 5.20 5.30 5.87 2.87%
EPS 1.95 1.03 1.46 1.01 0.90 0.41 0.52 24.61%
DPS 3.00 3.01 3.49 3.01 2.01 1.63 0.87 22.89%
NAPS 1.2981 1.2756 1.2078 1.0029 1.0055 0.9596 1.0089 4.28%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.67 0.69 0.78 0.58 0.49 0.53 0.52 -
P/RPS 9.62 9.16 10.88 9.25 9.48 8.13 7.71 3.75%
P/EPS 34.36 66.99 53.42 57.44 54.72 106.00 86.67 -14.27%
EY 2.91 1.49 1.87 1.74 1.83 0.94 1.15 16.71%
DY 4.48 4.35 4.49 5.17 4.08 3.77 1.92 15.15%
P/NAPS 0.52 0.54 0.64 0.58 0.49 0.45 0.45 2.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 15/03/07 16/02/06 22/02/05 19/02/04 -
Price 0.71 0.65 0.72 0.58 0.48 0.50 0.53 -
P/RPS 10.19 8.63 10.04 9.25 9.29 7.67 7.85 4.43%
P/EPS 36.41 63.11 49.32 57.44 53.60 100.00 88.33 -13.71%
EY 2.75 1.58 2.03 1.74 1.87 1.00 1.13 15.96%
DY 4.23 4.62 4.86 5.17 4.17 4.00 1.89 14.35%
P/NAPS 0.55 0.51 0.60 0.58 0.48 0.42 0.46 3.02%

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