[GCE] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 30.73%
YoY- 116.53%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 50,299 44,527 42,861 42,355 39,497 35,418 35,150 6.15%
PBT 11,339 9,103 6,446 5,964 2,329 380 223 92.41%
Tax -969 -695 -332 -540 176 53 1,298 -
NP 10,370 8,408 6,114 5,424 2,505 433 1,521 37.68%
-
NP to SH 10,059 8,156 6,063 5,424 2,505 433 628 58.73%
-
Tax Rate 8.55% 7.63% 5.15% 9.05% -7.56% -13.95% -582.06% -
Total Cost 39,929 36,119 36,747 36,931 36,992 34,985 33,629 2.90%
-
Net Worth 216,280 236,064 221,808 186,144 184,067 193,414 202,950 1.06%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,927 3,961 3,204 1,713 1,518 1,645 2,885 12.74%
Div Payout % 58.92% 48.58% 52.85% 31.59% 60.61% 380.01% 459.51% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 216,280 236,064 221,808 186,144 184,067 193,414 202,950 1.06%
NOSH 196,619 196,720 191,214 159,097 158,679 158,536 165,000 2.96%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 20.62% 18.88% 14.26% 12.81% 6.34% 1.22% 4.33% -
ROE 4.65% 3.45% 2.73% 2.91% 1.36% 0.22% 0.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.58 22.63 22.42 26.62 24.89 22.34 21.30 3.09%
EPS 5.12 4.15 3.17 3.41 1.58 0.27 0.38 54.22%
DPS 3.00 2.01 1.68 1.08 0.96 1.04 1.75 9.39%
NAPS 1.10 1.20 1.16 1.17 1.16 1.22 1.23 -1.84%
Adjusted Per Share Value based on latest NOSH - 159,097
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.53 22.60 21.76 21.50 20.05 17.98 17.84 6.15%
EPS 5.11 4.14 3.08 2.75 1.27 0.22 0.32 58.65%
DPS 3.01 2.01 1.63 0.87 0.77 0.84 1.46 12.80%
NAPS 1.0979 1.1983 1.1259 0.9449 0.9343 0.9818 1.0302 1.06%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.80 0.50 0.47 0.50 0.50 0.69 0.49 -
P/RPS 3.13 2.21 2.10 1.88 2.01 3.09 2.30 5.26%
P/EPS 15.64 12.06 14.82 14.67 31.67 252.63 128.74 -29.61%
EY 6.39 8.29 6.75 6.82 3.16 0.40 0.78 41.95%
DY 3.75 4.03 3.57 2.15 1.91 1.50 3.57 0.82%
P/NAPS 0.73 0.42 0.41 0.43 0.43 0.57 0.40 10.54%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 10/08/07 08/08/06 10/08/05 12/08/04 14/08/03 23/08/02 10/08/01 -
Price 0.74 0.50 0.46 0.49 0.55 0.59 0.51 -
P/RPS 2.89 2.21 2.05 1.84 2.21 2.64 2.39 3.21%
P/EPS 14.46 12.06 14.51 14.37 34.84 216.02 134.00 -30.98%
EY 6.91 8.29 6.89 6.96 2.87 0.46 0.75 44.76%
DY 4.05 4.03 3.64 2.20 1.74 1.76 3.43 2.80%
P/NAPS 0.67 0.42 0.40 0.42 0.47 0.48 0.41 8.52%

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