[GCE] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.05%
YoY- 29.75%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 54,658 46,461 43,580 42,130 41,052 38,315 34,428 8.00%
PBT 16,542 8,722 9,202 5,774 4,573 1,045 -155 -
Tax -2,821 -956 -612 -401 -432 71 1,267 -
NP 13,721 7,766 8,590 5,373 4,141 1,116 1,112 51.98%
-
NP to SH 13,339 7,496 8,398 5,373 4,141 1,116 219 98.29%
-
Tax Rate 17.05% 10.96% 6.65% 6.94% 9.45% -6.79% - -
Total Cost 40,937 38,695 34,990 36,757 36,911 37,199 33,316 3.49%
-
Net Worth 237,939 197,570 198,090 189,035 198,746 185,218 164,545 6.33%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 6,882 5,927 3,961 3,204 1,713 1,518 1,645 26.92%
Div Payout % 51.60% 79.07% 47.18% 59.63% 41.37% 136.04% 751.35% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 237,939 197,570 198,090 189,035 198,746 185,218 164,545 6.33%
NOSH 196,643 197,570 198,090 160,200 171,333 151,818 164,545 3.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 25.10% 16.72% 19.71% 12.75% 10.09% 2.91% 3.23% -
ROE 5.61% 3.79% 4.24% 2.84% 2.08% 0.60% 0.13% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.80 23.52 22.00 26.30 23.96 25.24 20.92 4.85%
EPS 6.78 3.79 4.24 3.35 2.42 0.74 0.13 93.23%
DPS 3.50 3.00 2.00 2.00 1.00 1.00 1.00 23.20%
NAPS 1.21 1.00 1.00 1.18 1.16 1.22 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 160,200
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.74 23.58 22.12 21.39 20.84 19.45 17.48 7.99%
EPS 6.77 3.81 4.26 2.73 2.10 0.57 0.11 98.63%
DPS 3.49 3.01 2.01 1.63 0.87 0.77 0.84 26.77%
NAPS 1.2078 1.0029 1.0055 0.9596 1.0089 0.9402 0.8352 6.33%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.78 0.58 0.49 0.53 0.52 0.48 0.51 -
P/RPS 2.81 2.47 2.23 2.02 2.17 1.90 2.44 2.37%
P/EPS 11.50 15.29 11.56 15.80 21.51 65.30 383.19 -44.23%
EY 8.70 6.54 8.65 6.33 4.65 1.53 0.26 79.46%
DY 4.49 5.17 4.08 3.77 1.92 2.08 1.96 14.80%
P/NAPS 0.64 0.58 0.49 0.45 0.45 0.39 0.51 3.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 15/03/07 16/02/06 22/02/05 19/02/04 24/02/03 26/02/02 -
Price 0.72 0.58 0.48 0.50 0.53 0.45 0.50 -
P/RPS 2.59 2.47 2.18 1.90 2.21 1.78 2.39 1.34%
P/EPS 10.61 15.29 11.32 14.91 21.93 61.22 375.67 -44.80%
EY 9.42 6.54 8.83 6.71 4.56 1.63 0.27 80.71%
DY 4.86 5.17 4.17 4.00 1.89 2.22 2.00 15.94%
P/NAPS 0.60 0.58 0.48 0.42 0.46 0.37 0.50 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