[GCE] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.2%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 55,655 50,299 44,527 42,861 42,355 39,497 35,418 7.81%
PBT 18,595 11,339 9,103 6,446 5,964 2,329 380 91.13%
Tax -4,862 -969 -695 -332 -540 176 53 -
NP 13,733 10,370 8,408 6,114 5,424 2,505 433 77.82%
-
NP to SH 13,395 10,059 8,156 6,063 5,424 2,505 433 77.08%
-
Tax Rate 26.15% 8.55% 7.63% 5.15% 9.05% -7.56% -13.95% -
Total Cost 41,922 39,929 36,119 36,747 36,931 36,992 34,985 3.05%
-
Net Worth 237,741 216,280 236,064 221,808 186,144 184,067 193,414 3.49%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 6,882 5,927 3,961 3,204 1,713 1,518 1,645 26.91%
Div Payout % 51.38% 58.92% 48.58% 52.85% 31.59% 60.61% 380.01% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 237,741 216,280 236,064 221,808 186,144 184,067 193,414 3.49%
NOSH 196,480 196,619 196,720 191,214 159,097 158,679 158,536 3.63%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 24.68% 20.62% 18.88% 14.26% 12.81% 6.34% 1.22% -
ROE 5.63% 4.65% 3.45% 2.73% 2.91% 1.36% 0.22% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 28.33 25.58 22.63 22.42 26.62 24.89 22.34 4.03%
EPS 6.82 5.12 4.15 3.17 3.41 1.58 0.27 71.20%
DPS 3.50 3.00 2.01 1.68 1.08 0.96 1.04 22.39%
NAPS 1.21 1.10 1.20 1.16 1.17 1.16 1.22 -0.13%
Adjusted Per Share Value based on latest NOSH - 191,214
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 28.25 25.53 22.60 21.76 21.50 20.05 17.98 7.81%
EPS 6.80 5.11 4.14 3.08 2.75 1.27 0.22 77.06%
DPS 3.49 3.01 2.01 1.63 0.87 0.77 0.84 26.76%
NAPS 1.2068 1.0979 1.1983 1.1259 0.9449 0.9343 0.9818 3.49%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.70 0.80 0.50 0.47 0.50 0.50 0.69 -
P/RPS 2.47 3.13 2.21 2.10 1.88 2.01 3.09 -3.66%
P/EPS 10.27 15.64 12.06 14.82 14.67 31.67 252.63 -41.33%
EY 9.74 6.39 8.29 6.75 6.82 3.16 0.40 70.16%
DY 5.00 3.75 4.03 3.57 2.15 1.91 1.50 22.19%
P/NAPS 0.58 0.73 0.42 0.41 0.43 0.43 0.57 0.29%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 10/08/07 08/08/06 10/08/05 12/08/04 14/08/03 23/08/02 -
Price 0.72 0.74 0.50 0.46 0.49 0.55 0.59 -
P/RPS 2.54 2.89 2.21 2.05 1.84 2.21 2.64 -0.64%
P/EPS 10.56 14.46 12.06 14.51 14.37 34.84 216.02 -39.50%
EY 9.47 6.91 8.29 6.89 6.96 2.87 0.46 65.47%
DY 4.86 4.05 4.03 3.64 2.20 1.74 1.76 18.42%
P/NAPS 0.60 0.67 0.42 0.40 0.42 0.47 0.48 3.78%

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