[GCE] YoY Quarter 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
QoQ- 263.95%
YoY- 88.22%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,170 11,255 11,527 13,705 14,909 14,103 12,393 -1.71%
PBT 10,999 2,502 2,746 4,610 3,040 4,945 2,702 26.33%
Tax -732 -596 -526 -680 -892 -1,951 -614 2.97%
NP 10,267 1,906 2,220 3,930 2,148 2,994 2,088 30.37%
-
NP to SH 10,193 1,820 2,155 3,836 2,038 2,871 1,995 31.20%
-
Tax Rate 6.66% 23.82% 19.16% 14.75% 29.34% 39.45% 22.72% -
Total Cost 903 9,349 9,307 9,775 12,761 11,109 10,305 -33.32%
-
Net Worth 267,922 260,042 257,018 255,733 251,287 237,939 197,570 5.20%
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 5,931 5,901 5,935 6,882 5,927 4.85%
Div Payout % 77.31% 432.97% 275.23% 153.85% 291.26% 239.73% 297.10% -
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 267,922 260,042 257,018 255,733 251,287 237,939 197,570 5.20%
NOSH 197,002 197,002 197,706 196,717 197,864 196,643 197,570 -0.04%
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 91.92% 16.93% 19.26% 28.68% 14.41% 21.23% 16.85% -
ROE 3.80% 0.70% 0.84% 1.50% 0.81% 1.21% 1.01% -
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 5.67 5.71 5.83 6.97 7.53 7.17 6.27 -1.66%
EPS 5.17 0.92 1.09 1.95 1.03 1.46 1.01 31.24%
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 1.00 5.25%
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 5.67 5.71 5.85 6.96 7.57 7.16 6.29 -1.71%
EPS 5.17 0.92 1.09 1.95 1.03 1.46 1.01 31.24%
DPS 4.00 4.00 3.01 3.00 3.01 3.49 3.01 4.84%
NAPS 1.36 1.32 1.3046 1.2981 1.2756 1.2078 1.0029 5.20%
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 13.23 12.25 10.98 9.62 9.16 10.88 9.25 6.14%
P/EPS 14.50 75.77 58.72 34.36 66.99 53.42 57.44 -20.48%
EY 6.90 1.32 1.70 2.91 1.49 1.87 1.74 25.78%
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 0.58 -0.88%
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 12.52 11.38 11.66 10.19 8.63 10.04 9.25 5.16%
P/EPS 13.72 70.36 62.39 36.41 63.11 49.32 57.44 -21.21%
EY 7.29 1.42 1.60 2.75 1.58 2.03 1.74 26.94%
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 0.58 -1.80%

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