[GCE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -10.8%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 50,299 47,697 46,461 44,306 44,527 44,069 43,580 10.05%
PBT 11,339 9,700 8,722 8,199 9,103 9,244 9,202 14.98%
Tax -969 -1,016 -956 -676 -695 -640 -612 35.96%
NP 10,370 8,684 7,766 7,523 8,408 8,604 8,590 13.41%
-
NP to SH 10,059 8,389 7,496 7,275 8,156 8,374 8,398 12.82%
-
Tax Rate 8.55% 10.47% 10.96% 8.24% 7.63% 6.92% 6.65% -
Total Cost 39,929 39,013 38,695 36,783 36,119 35,465 34,990 9.22%
-
Net Worth 216,280 218,653 197,570 236,880 236,064 238,949 198,090 6.04%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,927 5,927 5,927 3,961 3,961 3,961 3,961 30.92%
Div Payout % 58.92% 70.65% 79.07% 54.46% 48.58% 47.31% 47.18% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 216,280 218,653 197,570 236,880 236,064 238,949 198,090 6.04%
NOSH 196,619 198,775 197,570 197,400 196,720 202,500 198,090 -0.49%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 20.62% 18.21% 16.72% 16.98% 18.88% 19.52% 19.71% -
ROE 4.65% 3.84% 3.79% 3.07% 3.45% 3.50% 4.24% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.58 24.00 23.52 22.44 22.63 21.76 22.00 10.60%
EPS 5.12 4.22 3.79 3.69 4.15 4.14 4.24 13.43%
DPS 3.00 3.00 3.00 2.01 2.01 1.96 2.00 31.13%
NAPS 1.10 1.10 1.00 1.20 1.20 1.18 1.00 6.57%
Adjusted Per Share Value based on latest NOSH - 197,400
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.53 24.21 23.58 22.49 22.60 22.37 22.12 10.05%
EPS 5.11 4.26 3.81 3.69 4.14 4.25 4.26 12.93%
DPS 3.01 3.01 3.01 2.01 2.01 2.01 2.01 30.98%
NAPS 1.0979 1.1099 1.0029 1.2024 1.1983 1.2129 1.0055 6.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.80 0.58 0.58 0.53 0.50 0.50 0.49 -
P/RPS 3.13 2.42 2.47 2.36 2.21 2.30 2.23 25.43%
P/EPS 15.64 13.74 15.29 14.38 12.06 12.09 11.56 22.39%
EY 6.39 7.28 6.54 6.95 8.29 8.27 8.65 -18.32%
DY 3.75 5.17 5.17 3.79 4.03 3.91 4.08 -5.48%
P/NAPS 0.73 0.53 0.58 0.44 0.42 0.42 0.49 30.53%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 11/05/07 15/03/07 06/11/06 08/08/06 19/05/06 16/02/06 -
Price 0.74 0.69 0.58 0.52 0.50 0.50 0.48 -
P/RPS 2.89 2.88 2.47 2.32 2.21 2.30 2.18 20.74%
P/EPS 14.46 16.35 15.29 14.11 12.06 12.09 11.32 17.78%
EY 6.91 6.12 6.54 7.09 8.29 8.27 8.83 -15.11%
DY 4.05 4.35 5.17 3.86 4.03 3.91 4.17 -1.93%
P/NAPS 0.67 0.63 0.58 0.43 0.42 0.42 0.48 24.97%

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