[GCE] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
09-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 116.35%
YoY- 56.57%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 32,338 34,485 36,209 39,116 41,680 50,351 51,411 -7.43%
PBT 1,544 13,344 6,436 6,158 7,916 11,896 18,861 -34.09%
Tax -351 -1,946 -1,608 3,194 -1,897 -3,616 -4,861 -35.45%
NP 1,193 11,398 4,828 9,352 6,019 8,280 14,000 -33.65%
-
NP to SH 1,030 11,202 4,658 9,208 5,881 8,026 13,773 -35.07%
-
Tax Rate 22.73% 14.58% 24.98% -51.87% 23.96% 30.40% 25.77% -
Total Cost 31,145 23,087 31,381 29,764 35,661 42,071 37,411 -3.00%
-
Net Worth 254,132 260,042 258,072 257,839 256,240 249,837 243,880 0.68%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 7,880 7,880 7,880 5,931 5,901 5,935 6,882 2.28%
Div Payout % 765.06% 70.35% 169.17% 64.41% 100.35% 73.96% 49.97% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 254,132 260,042 258,072 257,839 256,240 249,837 243,880 0.68%
NOSH 197,002 197,002 197,002 196,824 198,636 195,185 196,678 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.69% 33.05% 13.33% 23.91% 14.44% 16.44% 27.23% -
ROE 0.41% 4.31% 1.80% 3.57% 2.30% 3.21% 5.65% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.42 17.50 18.38 19.87 20.98 25.80 26.14 -7.45%
EPS 0.52 5.69 2.36 4.68 2.96 4.11 7.00 -35.15%
DPS 4.00 4.00 4.00 3.01 2.97 3.00 3.50 2.24%
NAPS 1.29 1.32 1.31 1.31 1.29 1.28 1.24 0.66%
Adjusted Per Share Value based on latest NOSH - 196,824
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.42 17.50 18.38 19.86 21.16 25.56 26.10 -7.42%
EPS 0.52 5.69 2.36 4.67 2.99 4.07 6.99 -35.13%
DPS 4.00 4.00 4.00 3.01 3.00 3.01 3.49 2.29%
NAPS 1.29 1.32 1.31 1.3088 1.3007 1.2682 1.238 0.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.89 0.95 0.77 0.61 0.65 0.71 0.70 -
P/RPS 5.42 5.43 4.19 3.07 3.10 2.75 2.68 12.44%
P/EPS 170.23 16.71 32.57 13.04 21.95 17.27 10.00 60.35%
EY 0.59 5.99 3.07 7.67 4.55 5.79 10.00 -37.59%
DY 4.49 4.21 5.19 4.94 4.57 4.23 5.00 -1.77%
P/NAPS 0.69 0.72 0.59 0.47 0.50 0.55 0.56 3.53%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 10/11/14 11/11/13 07/11/12 09/11/11 08/11/10 11/11/09 11/11/08 -
Price 0.84 1.03 0.76 0.66 0.66 0.66 0.65 -
P/RPS 5.12 5.88 4.13 3.32 3.15 2.56 2.49 12.75%
P/EPS 160.66 18.11 32.14 14.11 22.29 16.05 9.28 60.80%
EY 0.62 5.52 3.11 7.09 4.49 6.23 10.77 -37.84%
DY 4.76 3.88 5.26 4.57 4.50 4.55 5.38 -2.01%
P/NAPS 0.65 0.78 0.58 0.50 0.51 0.52 0.52 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