[GCE] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

11-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- -2.16%

YoY- -5.08%

Quarter Report

2nd_quarter_2009_KLSE_unaudited_results.xls

Latest QR

Upcoming QR

GCE's Result

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	36,235	40,142	43,062	50,891	55,655	50,299	44,527	-3.37%
YoY %	-9.73%	-6.78%	-15.38%	-8.56%	10.65%	12.96%	-	-
Horiz. %	81.38%	90.15%	96.71%	114.29%	124.99%	112.96%	100.00%	-
PBT	4,909	6,094	8,386	16,640	18,595	11,339	9,103	-9.77%
YoY %	-19.45%	-27.33%	-49.60%	-10.51%	63.99%	24.56%	-	-
Horiz. %	53.93%	66.94%	92.12%	182.80%	204.27%	124.56%	100.00%	-
Tax	3,257	-1,697	-2,181	-3,700	-4,862	-969	-695	-
YoY %	291.93%	22.19%	41.05%	23.90%	-401.75%	-39.42%	-	-
Horiz. %	-468.63%	244.17%	313.81%	532.37%	699.57%	139.42%	100.00%	-
NP	8,166	4,397	6,205	12,940	13,733	10,370	8,408	-0.48%
YoY %	85.72%	-29.14%	-52.05%	-5.77%	32.43%	23.33%	-	-
Horiz. %	97.12%	52.30%	73.80%	153.90%	163.33%	123.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,990	4,256	6,061	12,715	13,395	10,059	8,156	-0.34%
YoY %	87.73%	-29.78%	-52.33%	-5.08%	33.16%	23.33%	-	-
Horiz. %	97.96%	52.18%	74.31%	155.90%	164.23%	123.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-66.35%	27.85%	26.01%	22.24%	26.15%	8.55%	7.63%	-
YoY %	-338.24%	7.07%	16.95%	-14.95%	205.85%	12.06%	-	-
Horiz. %	-869.59%	365.01%	340.89%	291.48%	342.73%	112.06%	100.00%	-
Total Cost	28,069	35,745	36,857	37,951	41,922	39,929	36,119	-4.11%
YoY %	-21.47%	-3.02%	-2.88%	-9.47%	4.99%	10.55%	-	-
Horiz. %	77.71%	98.96%	102.04%	105.07%	116.07%	110.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	256,102	254,531	255,553	252,565	237,741	216,280	236,064	1.36%
YoY %	0.62%	-0.40%	1.18%	6.24%	9.92%	-8.38%	-	-
Horiz. %	108.49%	107.82%	108.26%	106.99%	100.71%	91.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	7,880	5,931	5,901	5,935	6,882	5,927	3,961	12.13%
YoY %	32.86%	0.51%	-0.57%	-13.76%	16.11%	49.63%	-	-
Horiz. %	198.94%	149.73%	148.98%	149.84%	173.74%	149.63%	100.00%	-
Div Payout %	98.62%	139.36%	97.37%	46.68%	51.38%	58.92%	48.58%	-
YoY %	-29.23%	43.12%	108.59%	-9.15%	-12.80%	21.28%	-	-
Horiz. %	203.01%	286.87%	200.43%	96.09%	105.76%	121.28%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	256,102	254,531	255,553	252,565	237,741	216,280	236,064	1.36%
YoY %	0.62%	-0.40%	1.18%	6.24%	9.92%	-8.38%	-	-
Horiz. %	108.49%	107.82%	108.26%	106.99%	100.71%	91.62%	100.00%	-
NOSH	197,002	198,852	198,103	197,317	196,480	196,619	196,720	0.02%
YoY %	-0.93%	0.38%	0.40%	0.43%	-0.07%	-0.05%	-	-
Horiz. %	100.14%	101.08%	100.70%	100.30%	99.88%	99.95%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	22.54%	10.95%	14.41%	25.43%	24.68%	20.62%	18.88%	-
YoY %	105.84%	-24.01%	-43.33%	3.04%	19.69%	9.22%	-	-
Horiz. %	119.39%	58.00%	76.32%	134.69%	130.72%	109.22%	100.00%	-
ROE	3.12%	1.67%	2.37%	5.03%	5.63%	4.65%	3.45%	-
YoY %	86.83%	-29.54%	-52.88%	-10.66%	21.08%	34.78%	-	-
Horiz. %	90.43%	48.41%	68.70%	145.80%	163.19%	134.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	18.39	20.19	21.74	25.79	28.33	25.58	22.63	-3.39%
YoY %	-8.92%	-7.13%	-15.70%	-8.97%	10.75%	13.04%	-	-
Horiz. %	81.26%	89.22%	96.07%	113.96%	125.19%	113.04%	100.00%	-
EPS	4.06	2.14	3.06	6.44	6.82	5.12	4.15	-0.36%
YoY %	89.72%	-30.07%	-52.48%	-5.57%	33.20%	23.37%	-	-
Horiz. %	97.83%	51.57%	73.73%	155.18%	164.34%	123.37%	100.00%	-
DPS	4.00	2.98	2.98	3.00	3.50	3.00	2.01	12.14%
YoY %	34.23%	0.00%	-0.67%	-14.29%	16.67%	49.25%	-	-
Horiz. %	199.00%	148.26%	148.26%	149.25%	174.13%	149.25%	100.00%	-
NAPS	1.30	1.28	1.29	1.28	1.21	1.10	1.20	1.34%
YoY %	1.56%	-0.78%	0.78%	5.79%	10.00%	-8.33%	-	-
Horiz. %	108.33%	106.67%	107.50%	106.67%	100.83%	91.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 197,317
RPS	18.39	20.38	21.86	25.83	28.25	25.53	22.60	-3.37%
YoY %	-9.76%	-6.77%	-15.37%	-8.57%	10.65%	12.96%	-	-
Horiz. %	81.37%	90.18%	96.73%	114.29%	125.00%	112.96%	100.00%	-
EPS	4.06	2.16	3.08	6.45	6.80	5.11	4.14	-0.32%
YoY %	87.96%	-29.87%	-52.25%	-5.15%	33.07%	23.43%	-	-
Horiz. %	98.07%	52.17%	74.40%	155.80%	164.25%	123.43%	100.00%	-
DPS	4.00	3.01	3.00	3.01	3.49	3.01	2.01	12.14%
YoY %	32.89%	0.33%	-0.33%	-13.75%	15.95%	49.75%	-	-
Horiz. %	199.00%	149.75%	149.25%	149.75%	173.63%	149.75%	100.00%	-
NAPS	1.30	1.292	1.2972	1.282	1.2068	1.0979	1.1983	1.36%
YoY %	0.62%	-0.40%	1.19%	6.23%	9.92%	-8.38%	-	-
Horiz. %	108.49%	107.82%	108.25%	106.98%	100.71%	91.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.76	0.66	0.68	0.72	0.70	0.80	0.50	-
P/RPS	4.13	3.27	3.13	2.79	2.47	3.13	2.21	10.97%
YoY %	26.30%	4.47%	12.19%	12.96%	-21.09%	41.63%	-	-
Horiz. %	186.88%	147.96%	141.63%	126.24%	111.76%	141.63%	100.00%	-
P/EPS	18.74	30.84	22.23	11.17	10.27	15.64	12.06	7.61%
YoY %	-39.23%	38.73%	99.02%	8.76%	-34.34%	29.68%	-	-
Horiz. %	155.39%	255.72%	184.33%	92.62%	85.16%	129.68%	100.00%	-
EY	5.34	3.24	4.50	8.95	9.74	6.39	8.29	-7.06%
YoY %	64.81%	-28.00%	-49.72%	-8.11%	52.43%	-22.92%	-	-
Horiz. %	64.41%	39.08%	54.28%	107.96%	117.49%	77.08%	100.00%	-
DY	5.26	4.52	4.38	4.17	5.00	3.75	4.03	4.53%
YoY %	16.37%	3.20%	5.04%	-16.60%	33.33%	-6.95%	-	-
Horiz. %	130.52%	112.16%	108.68%	103.47%	124.07%	93.05%	100.00%	-
P/NAPS	0.58	0.52	0.53	0.56	0.58	0.73	0.42	5.52%
YoY %	11.54%	-1.89%	-5.36%	-3.45%	-20.55%	73.81%	-	-
Horiz. %	138.10%	123.81%	126.19%	133.33%	138.10%	173.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	08/08/12	10/08/11	10/08/10	11/08/09	11/08/08	10/08/07	08/08/06	-
Price	0.80	0.62	0.65	0.72	0.72	0.74	0.50	-
P/RPS	4.35	3.07	2.99	2.79	2.54	2.89	2.21	11.93%
YoY %	41.69%	2.68%	7.17%	9.84%	-12.11%	30.77%	-	-
Horiz. %	196.83%	138.91%	135.29%	126.24%	114.93%	130.77%	100.00%	-
P/EPS	19.72	28.97	21.25	11.17	10.56	14.46	12.06	8.53%
YoY %	-31.93%	36.33%	90.24%	5.78%	-26.97%	19.90%	-	-
Horiz. %	163.52%	240.22%	176.20%	92.62%	87.56%	119.90%	100.00%	-
EY	5.07	3.45	4.71	8.95	9.47	6.91	8.29	-7.86%
YoY %	46.96%	-26.75%	-47.37%	-5.49%	37.05%	-16.65%	-	-
Horiz. %	61.16%	41.62%	56.82%	107.96%	114.23%	83.35%	100.00%	-
DY	5.00	4.81	4.58	4.17	4.86	4.05	4.03	3.65%
YoY %	3.95%	5.02%	9.83%	-14.20%	20.00%	0.50%	-	-
Horiz. %	124.07%	119.35%	113.65%	103.47%	120.60%	100.50%	100.00%	-
P/NAPS	0.62	0.48	0.50	0.56	0.60	0.67	0.42	6.70%
YoY %	29.17%	-4.00%	-10.71%	-6.67%	-10.45%	59.52%	-	-
Horiz. %	147.62%	114.29%	119.05%	133.33%	142.86%	159.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos