[GCE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.97%
YoY- -26.73%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 34,485 36,209 39,116 41,680 50,351 51,411 52,948 -6.89%
PBT 13,344 6,436 6,158 7,916 11,896 18,861 14,299 -1.14%
Tax -1,946 -1,608 3,194 -1,897 -3,616 -4,861 -1,484 4.61%
NP 11,398 4,828 9,352 6,019 8,280 14,000 12,815 -1.93%
-
NP to SH 11,202 4,658 9,208 5,881 8,026 13,773 12,463 -1.76%
-
Tax Rate 14.58% 24.98% -51.87% 23.96% 30.40% 25.77% 10.38% -
Total Cost 23,087 31,381 29,764 35,661 42,071 37,411 40,133 -8.79%
-
Net Worth 260,042 258,072 257,839 256,240 249,837 243,880 222,884 2.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,880 7,880 5,931 5,901 5,935 6,882 5,927 4.85%
Div Payout % 70.35% 169.17% 64.41% 100.35% 73.96% 49.97% 47.56% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 260,042 258,072 257,839 256,240 249,837 243,880 222,884 2.60%
NOSH 197,002 197,002 196,824 198,636 195,185 196,678 197,242 -0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 33.05% 13.33% 23.91% 14.44% 16.44% 27.23% 24.20% -
ROE 4.31% 1.80% 3.57% 2.30% 3.21% 5.65% 5.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.50 18.38 19.87 20.98 25.80 26.14 26.84 -6.87%
EPS 5.69 2.36 4.68 2.96 4.11 7.00 6.32 -1.73%
DPS 4.00 4.00 3.01 2.97 3.00 3.50 3.00 4.90%
NAPS 1.32 1.31 1.31 1.29 1.28 1.24 1.13 2.62%
Adjusted Per Share Value based on latest NOSH - 198,636
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 17.50 18.38 19.86 21.16 25.56 26.10 26.88 -6.89%
EPS 5.69 2.36 4.67 2.99 4.07 6.99 6.33 -1.75%
DPS 4.00 4.00 3.01 3.00 3.01 3.49 3.01 4.84%
NAPS 1.32 1.31 1.3088 1.3007 1.2682 1.238 1.1314 2.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.95 0.77 0.61 0.65 0.71 0.70 0.71 -
P/RPS 5.43 4.19 3.07 3.10 2.75 2.68 2.64 12.75%
P/EPS 16.71 32.57 13.04 21.95 17.27 10.00 11.24 6.82%
EY 5.99 3.07 7.67 4.55 5.79 10.00 8.90 -6.38%
DY 4.21 5.19 4.94 4.57 4.23 5.00 4.23 -0.07%
P/NAPS 0.72 0.59 0.47 0.50 0.55 0.56 0.63 2.24%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 11/11/13 07/11/12 09/11/11 08/11/10 11/11/09 11/11/08 07/11/07 -
Price 1.03 0.76 0.66 0.66 0.66 0.65 0.73 -
P/RPS 5.88 4.13 3.32 3.15 2.56 2.49 2.72 13.69%
P/EPS 18.11 32.14 14.11 22.29 16.05 9.28 11.55 7.77%
EY 5.52 3.11 7.09 4.49 6.23 10.77 8.66 -7.22%
DY 3.88 5.26 4.57 4.50 4.55 5.38 4.11 -0.95%
P/NAPS 0.78 0.58 0.50 0.51 0.52 0.52 0.65 3.08%

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