[GCE] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 11.91%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 46,265 51,991 55,469 47,697 44,069 42,633 40,787 2.12%
PBT 11,240 17,002 17,905 9,700 9,244 5,858 4,603 16.03%
Tax -2,888 -3,791 -3,534 -1,016 -640 -356 -454 36.10%
NP 8,352 13,211 14,371 8,684 8,604 5,502 4,149 12.36%
-
NP to SH 8,148 12,996 14,007 8,389 8,374 5,502 4,149 11.89%
-
Tax Rate 25.69% 22.30% 19.74% 10.47% 6.92% 6.08% 9.86% -
Total Cost 37,913 38,780 41,098 39,013 35,465 37,131 36,638 0.57%
-
Net Worth 285,999 252,725 241,354 218,653 238,949 201,249 139,199 12.74%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,901 5,935 6,882 5,927 3,961 3,204 1,713 22.88%
Div Payout % 72.43% 45.67% 49.14% 70.65% 47.31% 58.23% 41.30% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 285,999 252,725 241,354 218,653 238,949 201,249 139,199 12.74%
NOSH 220,000 197,441 197,831 198,775 202,500 175,000 120,000 10.62%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.05% 25.41% 25.91% 18.21% 19.52% 12.91% 10.17% -
ROE 2.85% 5.14% 5.80% 3.84% 3.50% 2.73% 2.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.03 26.33 28.04 24.00 21.76 24.36 33.99 -7.68%
EPS 3.70 6.58 7.08 4.22 4.14 3.14 3.46 1.12%
DPS 2.68 3.00 3.50 3.00 1.96 1.83 1.43 11.03%
NAPS 1.30 1.28 1.22 1.10 1.18 1.15 1.16 1.91%
Adjusted Per Share Value based on latest NOSH - 198,775
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 23.48 26.39 28.16 24.21 22.37 21.64 20.70 2.12%
EPS 4.14 6.60 7.11 4.26 4.25 2.79 2.11 11.88%
DPS 3.00 3.01 3.49 3.01 2.01 1.63 0.87 22.90%
NAPS 1.4518 1.2829 1.2251 1.1099 1.2129 1.0216 0.7066 12.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.69 0.66 0.70 0.58 0.50 0.50 0.54 -
P/RPS 3.28 2.51 2.50 2.42 2.30 2.05 1.59 12.82%
P/EPS 18.63 10.03 9.89 13.74 12.09 15.90 15.62 2.97%
EY 5.37 9.97 10.11 7.28 8.27 6.29 6.40 -2.88%
DY 3.89 4.55 5.00 5.17 3.91 3.66 2.64 6.67%
P/NAPS 0.53 0.52 0.57 0.53 0.42 0.43 0.47 2.02%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/10 12/05/09 22/05/08 11/05/07 19/05/06 09/05/05 29/04/04 -
Price 0.67 0.70 0.74 0.69 0.50 0.46 0.53 -
P/RPS 3.19 2.66 2.64 2.88 2.30 1.89 1.56 12.65%
P/EPS 18.09 10.63 10.45 16.35 12.09 14.63 15.33 2.79%
EY 5.53 9.40 9.57 6.12 8.27 6.83 6.52 -2.70%
DY 4.00 4.29 4.73 4.35 3.91 3.98 2.69 6.83%
P/NAPS 0.52 0.55 0.61 0.63 0.42 0.40 0.46 2.06%

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