[GCE] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 37.21%
YoY- 271.06%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 43,242 42,355 40,787 41,052 39,779 39,497 39,646 5.94%
PBT 6,185 5,964 4,603 4,573 2,875 2,329 2,265 95.00%
Tax -585 -540 -454 -432 143 176 49 -
NP 5,600 5,424 4,149 4,141 3,018 2,505 2,314 79.96%
-
NP to SH 5,600 5,424 4,149 4,141 3,018 2,505 2,314 79.96%
-
Tax Rate 9.46% 9.05% 9.86% 9.45% -4.97% -7.56% -2.16% -
Total Cost 37,642 36,931 36,638 36,911 36,761 36,992 37,332 0.55%
-
Net Worth 188,799 186,144 139,199 198,746 187,199 184,067 196,800 -2.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,713 1,713 1,713 1,713 1,518 1,518 1,518 8.36%
Div Payout % 30.60% 31.59% 41.30% 41.37% 50.30% 60.61% 65.61% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 188,799 186,144 139,199 198,746 187,199 184,067 196,800 -2.72%
NOSH 160,000 159,097 120,000 171,333 159,999 158,679 160,000 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.95% 12.81% 10.17% 10.09% 7.59% 6.34% 5.84% -
ROE 2.97% 2.91% 2.98% 2.08% 1.61% 1.36% 1.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.03 26.62 33.99 23.96 24.86 24.89 24.78 5.94%
EPS 3.50 3.41 3.46 2.42 1.89 1.58 1.45 79.65%
DPS 1.07 1.08 1.43 1.00 0.95 0.96 0.95 8.22%
NAPS 1.18 1.17 1.16 1.16 1.17 1.16 1.23 -2.72%
Adjusted Per Share Value based on latest NOSH - 171,333
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.95 21.50 20.70 20.84 20.19 20.05 20.12 5.95%
EPS 2.84 2.75 2.11 2.10 1.53 1.27 1.17 80.32%
DPS 0.87 0.87 0.87 0.87 0.77 0.77 0.77 8.45%
NAPS 0.9584 0.9449 0.7066 1.0089 0.9502 0.9343 0.999 -2.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.49 0.50 0.54 0.52 0.51 0.50 0.50 -
P/RPS 1.81 1.88 1.59 2.17 2.05 2.01 2.02 -7.03%
P/EPS 14.00 14.67 15.62 21.51 27.04 31.67 34.57 -45.17%
EY 7.14 6.82 6.40 4.65 3.70 3.16 2.89 82.45%
DY 2.19 2.15 2.64 1.92 1.86 1.91 1.90 9.90%
P/NAPS 0.42 0.43 0.47 0.45 0.44 0.43 0.41 1.61%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 02/11/04 12/08/04 29/04/04 19/02/04 17/11/03 14/08/03 27/05/03 -
Price 0.49 0.49 0.53 0.53 0.54 0.55 0.46 -
P/RPS 1.81 1.84 1.56 2.21 2.17 2.21 1.86 -1.79%
P/EPS 14.00 14.37 15.33 21.93 28.63 34.84 31.81 -42.05%
EY 7.14 6.96 6.52 4.56 3.49 2.87 3.14 72.66%
DY 2.19 2.20 2.69 1.89 1.76 1.74 2.06 4.15%
P/NAPS 0.42 0.42 0.46 0.46 0.46 0.47 0.37 8.79%

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