[GCE] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.24%
YoY- 85.55%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 52,948 44,306 43,791 43,242 39,779 36,752 35,595 6.83%
PBT 14,299 8,199 7,798 6,185 2,875 1,412 519 73.74%
Tax -1,484 -676 -252 -585 143 -43 1,185 -
NP 12,815 7,523 7,546 5,600 3,018 1,369 1,704 39.95%
-
NP to SH 12,463 7,275 7,425 5,600 3,018 1,369 811 57.64%
-
Tax Rate 10.38% 8.24% 3.23% 9.46% -4.97% 3.05% -228.32% -
Total Cost 40,133 36,783 36,245 37,642 36,761 35,383 33,891 2.85%
-
Net Worth 222,884 236,880 228,179 188,799 187,199 196,690 194,749 2.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,927 3,961 3,204 1,713 1,518 1,645 2,885 12.74%
Div Payout % 47.56% 54.46% 43.15% 30.60% 50.30% 120.19% 355.82% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 222,884 236,880 228,179 188,799 187,199 196,690 194,749 2.27%
NOSH 197,242 197,400 195,025 160,000 159,999 159,910 158,333 3.72%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.20% 16.98% 17.23% 12.95% 7.59% 3.72% 4.79% -
ROE 5.59% 3.07% 3.25% 2.97% 1.61% 0.70% 0.42% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.84 22.44 22.45 27.03 24.86 22.98 22.48 2.99%
EPS 6.32 3.69 3.81 3.50 1.89 0.86 0.51 52.09%
DPS 3.00 2.01 1.64 1.07 0.95 1.03 1.82 8.68%
NAPS 1.13 1.20 1.17 1.18 1.17 1.23 1.23 -1.40%
Adjusted Per Share Value based on latest NOSH - 160,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.88 22.49 22.23 21.95 20.19 18.66 18.07 6.83%
EPS 6.33 3.69 3.77 2.84 1.53 0.69 0.41 57.76%
DPS 3.01 2.01 1.63 0.87 0.77 0.84 1.46 12.80%
NAPS 1.1314 1.2024 1.1583 0.9584 0.9502 0.9984 0.9886 2.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.71 0.53 0.46 0.49 0.51 0.63 0.38 -
P/RPS 2.64 2.36 2.05 1.81 2.05 2.74 1.69 7.71%
P/EPS 11.24 14.38 12.08 14.00 27.04 73.59 74.19 -26.97%
EY 8.90 6.95 8.28 7.14 3.70 1.36 1.35 36.91%
DY 4.23 3.79 3.57 2.19 1.86 1.63 4.80 -2.08%
P/NAPS 0.63 0.44 0.39 0.42 0.44 0.51 0.31 12.53%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 06/11/06 08/11/05 02/11/04 17/11/03 20/11/02 15/11/01 -
Price 0.73 0.52 0.43 0.49 0.54 0.50 0.49 -
P/RPS 2.72 2.32 1.92 1.81 2.17 2.18 2.18 3.75%
P/EPS 11.55 14.11 11.29 14.00 28.63 58.40 95.66 -29.68%
EY 8.66 7.09 8.85 7.14 3.49 1.71 1.05 42.11%
DY 4.11 3.86 3.82 2.19 1.76 2.06 3.72 1.67%
P/NAPS 0.65 0.43 0.37 0.42 0.46 0.41 0.40 8.42%

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