[GCE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
10-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.2%
YoY- 11.78%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 44,069 43,580 43,791 42,861 42,633 42,130 43,242 1.27%
PBT 9,244 9,202 7,798 6,446 5,858 5,774 6,185 30.75%
Tax -640 -612 -252 -332 -356 -401 -585 6.17%
NP 8,604 8,590 7,546 6,114 5,502 5,373 5,600 33.18%
-
NP to SH 8,374 8,398 7,425 6,063 5,502 5,373 5,600 30.79%
-
Tax Rate 6.92% 6.65% 3.23% 5.15% 6.08% 6.94% 9.46% -
Total Cost 35,465 34,990 36,245 36,747 37,131 36,757 37,642 -3.89%
-
Net Worth 238,949 198,090 228,179 221,808 201,249 189,035 188,799 17.02%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,961 3,961 3,204 3,204 3,204 3,204 1,713 74.95%
Div Payout % 47.31% 47.18% 43.15% 52.85% 58.23% 59.63% 30.60% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 238,949 198,090 228,179 221,808 201,249 189,035 188,799 17.02%
NOSH 202,500 198,090 195,025 191,214 175,000 160,200 160,000 17.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.52% 19.71% 17.23% 14.26% 12.91% 12.75% 12.95% -
ROE 3.50% 4.24% 3.25% 2.73% 2.73% 2.84% 2.97% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.76 22.00 22.45 22.42 24.36 26.30 27.03 -13.47%
EPS 4.14 4.24 3.81 3.17 3.14 3.35 3.50 11.85%
DPS 1.96 2.00 1.64 1.68 1.83 2.00 1.07 49.76%
NAPS 1.18 1.00 1.17 1.16 1.15 1.18 1.18 0.00%
Adjusted Per Share Value based on latest NOSH - 191,214
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.37 22.12 22.23 21.76 21.64 21.39 21.95 1.27%
EPS 4.25 4.26 3.77 3.08 2.79 2.73 2.84 30.86%
DPS 2.01 2.01 1.63 1.63 1.63 1.63 0.87 74.85%
NAPS 1.2129 1.0055 1.1583 1.1259 1.0216 0.9596 0.9584 17.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.49 0.46 0.47 0.50 0.53 0.49 -
P/RPS 2.30 2.23 2.05 2.10 2.05 2.02 1.81 17.33%
P/EPS 12.09 11.56 12.08 14.82 15.90 15.80 14.00 -9.32%
EY 8.27 8.65 8.28 6.75 6.29 6.33 7.14 10.30%
DY 3.91 4.08 3.57 3.57 3.66 3.77 2.19 47.22%
P/NAPS 0.42 0.49 0.39 0.41 0.43 0.45 0.42 0.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 16/02/06 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 -
Price 0.50 0.48 0.43 0.46 0.46 0.50 0.49 -
P/RPS 2.30 2.18 1.92 2.05 1.89 1.90 1.81 17.33%
P/EPS 12.09 11.32 11.29 14.51 14.63 14.91 14.00 -9.32%
EY 8.27 8.83 8.85 6.89 6.83 6.71 7.14 10.30%
DY 3.91 4.17 3.82 3.64 3.98 4.00 2.19 47.22%
P/NAPS 0.42 0.48 0.37 0.40 0.40 0.42 0.42 0.00%

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 ⃤ & 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