[GCE] YoY 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- 146.57%
YoY- -43.82%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
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 10,063 11,170 11,255 11,527 13,705 14,909 14,103 -5.46%
PBT 1,994 10,999 2,502 2,746 4,610 3,040 4,945 -14.03%
Tax 223 -732 -596 -526 -680 -892 -1,951 -
NP 2,217 10,267 1,906 2,220 3,930 2,148 2,994 -4.87%
-
NP to SH 2,119 10,193 1,820 2,155 3,836 2,038 2,871 -4.93%
-
Tax Rate -11.18% 6.66% 23.82% 19.16% 14.75% 29.34% 39.45% -
Total Cost 7,846 903 9,349 9,307 9,775 12,761 11,109 -5.62%
-
Net Worth 263,982 267,922 260,042 257,018 255,733 251,287 237,939 1.74%
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 5,931 5,901 5,935 6,882 2.28%
Div Payout % 371.88% 77.31% 432.97% 275.23% 153.85% 291.26% 239.73% -
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 263,982 267,922 260,042 257,018 255,733 251,287 237,939 1.74%
NOSH 197,002 197,002 197,002 197,706 196,717 197,864 196,643 0.03%
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 22.03% 91.92% 16.93% 19.26% 28.68% 14.41% 21.23% -
ROE 0.80% 3.80% 0.70% 0.84% 1.50% 0.81% 1.21% -
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 5.11 5.67 5.71 5.83 6.97 7.53 7.17 -5.48%
EPS 1.08 5.17 0.92 1.09 1.95 1.03 1.46 -4.89%
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 5.11 5.67 5.71 5.85 6.96 7.57 7.16 -5.46%
EPS 1.08 5.17 0.92 1.09 1.95 1.03 1.46 -4.89%
DPS 4.00 4.00 4.00 3.01 3.00 3.01 3.49 2.29%
NAPS 1.34 1.36 1.32 1.3046 1.2981 1.2756 1.2078 1.74%
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 18.11 13.23 12.25 10.98 9.62 9.16 10.88 8.85%
P/EPS 86.00 14.50 75.77 58.72 34.36 66.99 53.42 8.25%
EY 1.16 6.90 1.32 1.70 2.91 1.49 1.87 -7.64%
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 18.60 12.52 11.38 11.66 10.19 8.63 10.04 10.81%
P/EPS 88.32 13.72 70.36 62.39 36.41 63.11 49.32 10.18%
EY 1.13 7.29 1.42 1.60 2.75 1.58 2.03 -9.29%
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