[GCE] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 37.21%
YoY- 271.06%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 46,461 43,580 42,130 41,052 38,315 34,428 33,712 5.48%
PBT 8,722 9,202 5,774 4,573 1,045 -155 397 67.31%
Tax -956 -612 -401 -432 71 1,267 1,299 -
NP 7,766 8,590 5,373 4,141 1,116 1,112 1,696 28.84%
-
NP to SH 7,496 8,398 5,373 4,141 1,116 219 653 50.16%
-
Tax Rate 10.96% 6.65% 6.94% 9.45% -6.79% - -327.20% -
Total Cost 38,695 34,990 36,757 36,911 37,199 33,316 32,016 3.20%
-
Net Worth 197,570 198,090 189,035 198,746 185,218 164,545 354,942 -9.29%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 5,927 3,961 3,204 1,713 1,518 1,645 2,885 12.74%
Div Payout % 79.07% 47.18% 59.63% 41.37% 136.04% 751.35% 441.92% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 197,570 198,090 189,035 198,746 185,218 164,545 354,942 -9.29%
NOSH 197,570 198,090 160,200 171,333 151,818 164,545 288,571 -6.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 16.72% 19.71% 12.75% 10.09% 2.91% 3.23% 5.03% -
ROE 3.79% 4.24% 2.84% 2.08% 0.60% 0.13% 0.18% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.52 22.00 26.30 23.96 25.24 20.92 11.68 12.36%
EPS 3.79 4.24 3.35 2.42 0.74 0.13 0.23 59.48%
DPS 3.00 2.00 2.00 1.00 1.00 1.00 1.00 20.08%
NAPS 1.00 1.00 1.18 1.16 1.22 1.00 1.23 -3.38%
Adjusted Per Share Value based on latest NOSH - 171,333
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.58 22.12 21.39 20.84 19.45 17.48 17.11 5.48%
EPS 3.81 4.26 2.73 2.10 0.57 0.11 0.33 50.30%
DPS 3.01 2.01 1.63 0.87 0.77 0.84 1.46 12.80%
NAPS 1.0029 1.0055 0.9596 1.0089 0.9402 0.8352 1.8017 -9.29%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.58 0.49 0.53 0.52 0.48 0.51 0.50 -
P/RPS 2.47 2.23 2.02 2.17 1.90 2.44 4.28 -8.75%
P/EPS 15.29 11.56 15.80 21.51 65.30 383.19 220.96 -35.91%
EY 6.54 8.65 6.33 4.65 1.53 0.26 0.45 56.18%
DY 5.17 4.08 3.77 1.92 2.08 1.96 2.00 17.14%
P/NAPS 0.58 0.49 0.45 0.45 0.39 0.51 0.41 5.94%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/03/07 16/02/06 22/02/05 19/02/04 24/02/03 26/02/02 23/02/01 -
Price 0.58 0.48 0.50 0.53 0.45 0.50 0.47 -
P/RPS 2.47 2.18 1.90 2.21 1.78 2.39 4.02 -7.79%
P/EPS 15.29 11.32 14.91 21.93 61.22 375.67 207.70 -35.24%
EY 6.54 8.83 6.71 4.56 1.63 0.27 0.48 54.51%
DY 5.17 4.17 4.00 1.89 2.22 2.00 2.13 15.91%
P/NAPS 0.58 0.48 0.42 0.46 0.37 0.50 0.38 7.29%

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