[GCE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.6%
YoY- 34.52%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 47,697 46,461 44,306 44,527 44,069 43,580 43,791 5.86%
PBT 9,700 8,722 8,199 9,103 9,244 9,202 7,798 15.67%
Tax -1,016 -956 -676 -695 -640 -612 -252 153.53%
NP 8,684 7,766 7,523 8,408 8,604 8,590 7,546 9.82%
-
NP to SH 8,389 7,496 7,275 8,156 8,374 8,398 7,425 8.48%
-
Tax Rate 10.47% 10.96% 8.24% 7.63% 6.92% 6.65% 3.23% -
Total Cost 39,013 38,695 36,783 36,119 35,465 34,990 36,245 5.03%
-
Net Worth 218,653 197,570 236,880 236,064 238,949 198,090 228,179 -2.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 5,927 5,927 3,961 3,961 3,961 3,961 3,204 50.75%
Div Payout % 70.65% 79.07% 54.46% 48.58% 47.31% 47.18% 43.15% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 218,653 197,570 236,880 236,064 238,949 198,090 228,179 -2.80%
NOSH 198,775 197,570 197,400 196,720 202,500 198,090 195,025 1.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.21% 16.72% 16.98% 18.88% 19.52% 19.71% 17.23% -
ROE 3.84% 3.79% 3.07% 3.45% 3.50% 4.24% 3.25% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.00 23.52 22.44 22.63 21.76 22.00 22.45 4.55%
EPS 4.22 3.79 3.69 4.15 4.14 4.24 3.81 7.05%
DPS 3.00 3.00 2.01 2.01 1.96 2.00 1.64 49.62%
NAPS 1.10 1.00 1.20 1.20 1.18 1.00 1.17 -4.03%
Adjusted Per Share Value based on latest NOSH - 196,720
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.21 23.58 22.49 22.60 22.37 22.12 22.23 5.85%
EPS 4.26 3.81 3.69 4.14 4.25 4.26 3.77 8.49%
DPS 3.01 3.01 2.01 2.01 2.01 2.01 1.63 50.57%
NAPS 1.1099 1.0029 1.2024 1.1983 1.2129 1.0055 1.1583 -2.80%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.58 0.58 0.53 0.50 0.50 0.49 0.46 -
P/RPS 2.42 2.47 2.36 2.21 2.30 2.23 2.05 11.70%
P/EPS 13.74 15.29 14.38 12.06 12.09 11.56 12.08 8.97%
EY 7.28 6.54 6.95 8.29 8.27 8.65 8.28 -8.23%
DY 5.17 5.17 3.79 4.03 3.91 4.08 3.57 28.03%
P/NAPS 0.53 0.58 0.44 0.42 0.42 0.49 0.39 22.71%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 11/05/07 15/03/07 06/11/06 08/08/06 19/05/06 16/02/06 08/11/05 -
Price 0.69 0.58 0.52 0.50 0.50 0.48 0.43 -
P/RPS 2.88 2.47 2.32 2.21 2.30 2.18 1.92 31.06%
P/EPS 16.35 15.29 14.11 12.06 12.09 11.32 11.29 28.03%
EY 6.12 6.54 7.09 8.29 8.27 8.83 8.85 -21.81%
DY 4.35 5.17 3.86 4.03 3.91 4.17 3.82 9.05%
P/NAPS 0.63 0.58 0.43 0.42 0.42 0.48 0.37 42.63%

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