[GCE] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
15-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.04%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 49,147 52,217 54,658 46,461 43,580 42,130 41,052 3.04%
PBT 13,466 16,956 16,542 8,722 9,202 5,774 4,573 19.70%
Tax -3,404 -3,802 -2,821 -956 -612 -401 -432 41.02%
NP 10,062 13,154 13,721 7,766 8,590 5,373 4,141 15.93%
-
NP to SH 9,824 12,940 13,339 7,496 8,398 5,373 4,141 15.47%
-
Tax Rate 25.28% 22.42% 17.05% 10.96% 6.65% 6.94% 9.45% -
Total Cost 39,085 39,063 40,937 38,695 34,990 36,757 36,911 0.95%
-
Net Worth 255,733 251,287 237,939 197,570 198,090 189,035 198,746 4.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,901 5,935 6,882 5,927 3,961 3,204 1,713 22.87%
Div Payout % 60.07% 45.87% 51.60% 79.07% 47.18% 59.63% 41.37% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 255,733 251,287 237,939 197,570 198,090 189,035 198,746 4.28%
NOSH 196,717 197,864 196,643 197,570 198,090 160,200 171,333 2.32%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 20.47% 25.19% 25.10% 16.72% 19.71% 12.75% 10.09% -
ROE 3.84% 5.15% 5.61% 3.79% 4.24% 2.84% 2.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.98 26.39 27.80 23.52 22.00 26.30 23.96 0.69%
EPS 4.99 6.54 6.78 3.79 4.24 3.35 2.42 12.80%
DPS 3.00 3.00 3.50 3.00 2.00 2.00 1.00 20.07%
NAPS 1.30 1.27 1.21 1.00 1.00 1.18 1.16 1.91%
Adjusted Per Share Value based on latest NOSH - 197,570
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.95 26.51 27.74 23.58 22.12 21.39 20.84 3.04%
EPS 4.99 6.57 6.77 3.81 4.26 2.73 2.10 15.50%
DPS 3.00 3.01 3.49 3.01 2.01 1.63 0.87 22.89%
NAPS 1.2981 1.2756 1.2078 1.0029 1.0055 0.9596 1.0089 4.28%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.67 0.69 0.78 0.58 0.49 0.53 0.52 -
P/RPS 2.68 2.61 2.81 2.47 2.23 2.02 2.17 3.57%
P/EPS 13.42 10.55 11.50 15.29 11.56 15.80 21.51 -7.55%
EY 7.45 9.48 8.70 6.54 8.65 6.33 4.65 8.16%
DY 4.48 4.35 4.49 5.17 4.08 3.77 1.92 15.15%
P/NAPS 0.52 0.54 0.64 0.58 0.49 0.45 0.45 2.43%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 26/02/08 15/03/07 16/02/06 22/02/05 19/02/04 -
Price 0.71 0.65 0.72 0.58 0.48 0.50 0.53 -
P/RPS 2.84 2.46 2.59 2.47 2.18 1.90 2.21 4.26%
P/EPS 14.22 9.94 10.61 15.29 11.32 14.91 21.93 -6.95%
EY 7.03 10.06 9.42 6.54 8.83 6.71 4.56 7.47%
DY 4.23 4.62 4.86 5.17 4.17 4.00 1.89 14.35%
P/NAPS 0.55 0.51 0.60 0.58 0.48 0.42 0.46 3.02%

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