Highlights

[GCE] YoY Quarter Result on 2013-12-31 [#4]

Stock [GCE]: GRAND CENTRAL ENTERPRISES BHD
Announcement Date 24-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     711.88%    YoY -     -79.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,752 8,698 9,248 10,063 11,170 11,255 11,527 -4.48%
  YoY % 0.62% -5.95% -8.10% -9.91% -0.76% -2.36% -
  Horiz. % 75.93% 75.46% 80.23% 87.30% 96.90% 97.64% 100.00%
PBT 458 242 1,375 1,994 10,999 2,502 2,746 -25.79%
  YoY % 89.26% -82.40% -31.04% -81.87% 339.61% -8.89% -
  Horiz. % 16.68% 8.81% 50.07% 72.61% 400.55% 91.11% 100.00%
Tax -1,383 103 -994 223 -732 -596 -526 17.47%
  YoY % -1,442.72% 110.36% -545.74% 130.46% -22.82% -13.31% -
  Horiz. % 262.93% -19.58% 188.97% -42.40% 139.16% 113.31% 100.00%
NP -925 345 381 2,217 10,267 1,906 2,220 -
  YoY % -368.12% -9.45% -82.81% -78.41% 438.67% -14.14% -
  Horiz. % -41.67% 15.54% 17.16% 99.86% 462.48% 85.86% 100.00%
NP to SH -977 306 290 2,119 10,193 1,820 2,155 -
  YoY % -419.28% 5.52% -86.31% -79.21% 460.05% -15.55% -
  Horiz. % -45.34% 14.20% 13.46% 98.33% 472.99% 84.45% 100.00%
Tax Rate 301.97 % -42.56 % 72.29 % -11.18 % 6.66 % 23.82 % 19.16 % 58.28%
  YoY % 809.52% -158.87% 746.60% -267.87% -72.04% 24.32% -
  Horiz. % 1,576.04% -222.13% 377.30% -58.35% 34.76% 124.32% 100.00%
Total Cost 9,677 8,353 8,867 7,846 903 9,349 9,307 0.65%
  YoY % 15.85% -5.80% 13.01% 768.88% -90.34% 0.45% -
  Horiz. % 103.98% 89.75% 95.27% 84.30% 9.70% 100.45% 100.00%
Net Worth 238,372 248,222 254,132 263,982 267,922 260,042 257,018 -1.25%
  YoY % -3.97% -2.33% -3.73% -1.47% 3.03% 1.18% -
  Horiz. % 92.75% 96.58% 98.88% 102.71% 104.24% 101.18% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 39 39 7,880 7,880 7,880 5,931 -
  YoY % 0.00% 0.00% -99.50% 0.00% 0.00% 32.86% -
  Horiz. % 0.00% 0.66% 0.66% 132.86% 132.86% 132.86% 100.00%
Div Payout % - % 12.88 % 13.59 % 371.88 % 77.31 % 432.97 % 275.23 % -
  YoY % 0.00% -5.22% -96.35% 381.02% -82.14% 57.31% -
  Horiz. % 0.00% 4.68% 4.94% 135.12% 28.09% 157.31% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 238,372 248,222 254,132 263,982 267,922 260,042 257,018 -1.25%
  YoY % -3.97% -2.33% -3.73% -1.47% 3.03% 1.18% -
  Horiz. % 92.75% 96.58% 98.88% 102.71% 104.24% 101.18% 100.00%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,706 -0.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.36% -
  Horiz. % 99.64% 99.64% 99.64% 99.64% 99.64% 99.64% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -10.57 % 3.97 % 4.12 % 22.03 % 91.92 % 16.93 % 19.26 % -
  YoY % -366.25% -3.64% -81.30% -76.03% 442.94% -12.10% -
  Horiz. % -54.88% 20.61% 21.39% 114.38% 477.26% 87.90% 100.00%
ROE -0.41 % 0.12 % 0.11 % 0.80 % 3.80 % 0.70 % 0.84 % -
  YoY % -441.67% 9.09% -86.25% -78.95% 442.86% -16.67% -
  Horiz. % -48.81% 14.29% 13.10% 95.24% 452.38% 83.33% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.44 4.42 4.69 5.11 5.67 5.71 5.83 -4.43%
  YoY % 0.45% -5.76% -8.22% -9.88% -0.70% -2.06% -
  Horiz. % 76.16% 75.81% 80.45% 87.65% 97.26% 97.94% 100.00%
EPS -0.50 0.16 0.15 1.08 5.17 0.92 1.09 -
  YoY % -412.50% 6.67% -86.11% -79.11% 461.96% -15.60% -
  Horiz. % -45.87% 14.68% 13.76% 99.08% 474.31% 84.40% 100.00%
DPS 0.00 0.02 0.02 4.00 4.00 4.00 3.00 -
  YoY % 0.00% 0.00% -99.50% 0.00% 0.00% 33.33% -
  Horiz. % 0.00% 0.67% 0.67% 133.33% 133.33% 133.33% 100.00%
NAPS 1.2100 1.2600 1.2900 1.3400 1.3600 1.3200 1.3000 -1.19%
  YoY % -3.97% -2.33% -3.73% -1.47% 3.03% 1.54% -
  Horiz. % 93.08% 96.92% 99.23% 103.08% 104.62% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.44 4.42 4.69 5.11 5.67 5.71 5.85 -4.49%
  YoY % 0.45% -5.76% -8.22% -9.88% -0.70% -2.39% -
  Horiz. % 75.90% 75.56% 80.17% 87.35% 96.92% 97.61% 100.00%
EPS -0.50 0.16 0.15 1.08 5.17 0.92 1.09 -
  YoY % -412.50% 6.67% -86.11% -79.11% 461.96% -15.60% -
  Horiz. % -45.87% 14.68% 13.76% 99.08% 474.31% 84.40% 100.00%
DPS 0.00 0.02 0.02 4.00 4.00 4.00 3.01 -
  YoY % 0.00% 0.00% -99.50% 0.00% 0.00% 32.89% -
  Horiz. % 0.00% 0.66% 0.66% 132.89% 132.89% 132.89% 100.00%
NAPS 1.2100 1.2600 1.2900 1.3400 1.3600 1.3200 1.3046 -1.25%
  YoY % -3.97% -2.33% -3.73% -1.47% 3.03% 1.18% -
  Horiz. % 92.75% 96.58% 98.88% 102.71% 104.25% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.5750 0.6150 0.9550 0.9250 0.7500 0.7000 0.6400 -
P/RPS 12.94 13.93 20.34 18.11 13.23 12.25 10.98 2.77%
  YoY % -7.11% -31.51% 12.31% 36.89% 8.00% 11.57% -
  Horiz. % 117.85% 126.87% 185.25% 164.94% 120.49% 111.57% 100.00%
P/EPS -115.94 395.94 648.75 86.00 14.50 75.77 58.72 -
  YoY % -129.28% -38.97% 654.36% 493.10% -80.86% 29.04% -
  Horiz. % -197.45% 674.28% 1,104.82% 146.46% 24.69% 129.04% 100.00%
EY -0.86 0.25 0.15 1.16 6.90 1.32 1.70 -
  YoY % -444.00% 66.67% -87.07% -83.19% 422.73% -22.35% -
  Horiz. % -50.59% 14.71% 8.82% 68.24% 405.88% 77.65% 100.00%
DY 0.00 0.03 0.02 4.32 5.33 5.71 4.69 -
  YoY % 0.00% 50.00% -99.54% -18.95% -6.65% 21.75% -
  Horiz. % 0.00% 0.64% 0.43% 92.11% 113.65% 121.75% 100.00%
P/NAPS 0.48 0.49 0.74 0.69 0.55 0.53 0.49 -0.34%
  YoY % -2.04% -33.78% 7.25% 25.45% 3.77% 8.16% -
  Horiz. % 97.96% 100.00% 151.02% 140.82% 112.24% 108.16% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 24/02/14 25/02/13 23/02/12 23/02/11 -
Price 0.5800 0.6500 0.8450 0.9500 0.7100 0.6500 0.6800 -
P/RPS 13.06 14.72 18.00 18.60 12.52 11.38 11.66 1.91%
  YoY % -11.28% -18.22% -3.23% 48.56% 10.02% -2.40% -
  Horiz. % 112.01% 126.24% 154.37% 159.52% 107.38% 97.60% 100.00%
P/EPS -116.95 418.47 574.02 88.32 13.72 70.36 62.39 -
  YoY % -127.95% -27.10% 549.93% 543.73% -80.50% 12.77% -
  Horiz. % -187.45% 670.73% 920.05% 141.56% 21.99% 112.77% 100.00%
EY -0.86 0.24 0.17 1.13 7.29 1.42 1.60 -
  YoY % -458.33% 41.18% -84.96% -84.50% 413.38% -11.25% -
  Horiz. % -53.75% 15.00% 10.62% 70.62% 455.62% 88.75% 100.00%
DY 0.00 0.03 0.02 4.21 5.63 6.15 4.41 -
  YoY % 0.00% 50.00% -99.52% -25.22% -8.46% 39.46% -
  Horiz. % 0.00% 0.68% 0.45% 95.46% 127.66% 139.46% 100.00%
P/NAPS 0.48 0.52 0.66 0.71 0.52 0.49 0.52 -1.32%
  YoY % -7.69% -21.21% -7.04% 36.54% 6.12% -5.77% -
  Horiz. % 92.31% 100.00% 126.92% 136.54% 100.00% 94.23% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

387  354  510  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers