[GCE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -17.06%
YoY- -37.3%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 36,102 37,650 39,620 46,265 51,991 55,469 47,697 -4.53%
PBT 15,292 5,408 6,054 11,240 17,002 17,905 9,700 7.87%
Tax -1,859 3,137 -1,734 -2,888 -3,791 -3,534 -1,016 10.58%
NP 13,433 8,545 4,320 8,352 13,211 14,371 8,684 7.53%
-
NP to SH 13,258 8,368 4,192 8,148 12,996 14,007 8,389 7.91%
-
Tax Rate 12.16% -58.01% 28.64% 25.69% 22.30% 19.74% 10.47% -
Total Cost 22,669 29,105 35,300 37,913 38,780 41,098 39,013 -8.64%
-
Net Worth 267,922 260,042 181,999 285,999 252,725 241,354 218,653 3.44%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,880 7,880 5,931 5,901 5,935 6,882 5,927 4.85%
Div Payout % 59.44% 94.17% 141.49% 72.43% 45.67% 49.14% 70.65% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 267,922 260,042 181,999 285,999 252,725 241,354 218,653 3.44%
NOSH 197,002 197,002 140,000 220,000 197,441 197,831 198,775 -0.14%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 37.21% 22.70% 10.90% 18.05% 25.41% 25.91% 18.21% -
ROE 4.95% 3.22% 2.30% 2.85% 5.14% 5.80% 3.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.33 19.11 28.30 21.03 26.33 28.04 24.00 -4.38%
EPS 6.73 4.25 2.99 3.70 6.58 7.08 4.22 8.08%
DPS 4.00 4.00 4.24 2.68 3.00 3.50 3.00 4.90%
NAPS 1.36 1.32 1.30 1.30 1.28 1.22 1.10 3.59%
Adjusted Per Share Value based on latest NOSH - 220,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.33 19.11 20.11 23.48 26.39 28.16 24.21 -4.52%
EPS 6.73 4.25 2.13 4.14 6.60 7.11 4.26 7.91%
DPS 4.00 4.00 3.01 3.00 3.01 3.49 3.01 4.84%
NAPS 1.36 1.32 0.9238 1.4518 1.2829 1.2251 1.1099 3.44%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.735 0.68 0.64 0.69 0.66 0.70 0.58 -
P/RPS 4.01 3.56 2.26 3.28 2.51 2.50 2.42 8.77%
P/EPS 10.92 16.01 21.37 18.63 10.03 9.89 13.74 -3.75%
EY 9.16 6.25 4.68 5.37 9.97 10.11 7.28 3.89%
DY 5.44 5.88 6.62 3.89 4.55 5.00 5.17 0.85%
P/NAPS 0.54 0.52 0.49 0.53 0.52 0.57 0.53 0.31%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 08/05/13 08/05/12 11/05/11 11/05/10 12/05/09 22/05/08 11/05/07 -
Price 0.79 0.64 0.62 0.67 0.70 0.74 0.69 -
P/RPS 4.31 3.35 2.19 3.19 2.66 2.64 2.88 6.94%
P/EPS 11.74 15.07 20.71 18.09 10.63 10.45 16.35 -5.36%
EY 8.52 6.64 4.83 5.53 9.40 9.57 6.12 5.66%
DY 5.06 6.25 6.83 4.00 4.29 4.73 4.35 2.54%
P/NAPS 0.58 0.48 0.48 0.52 0.55 0.61 0.63 -1.36%

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