[GCE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.4%
YoY- -24.08%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 41,680 43,062 46,265 49,147 50,351 50,891 51,991 -13.69%
PBT 7,916 8,386 11,240 13,466 11,896 16,640 17,002 -39.90%
Tax -1,897 -2,181 -2,888 -3,404 -3,616 -3,700 -3,791 -36.94%
NP 6,019 6,205 8,352 10,062 8,280 12,940 13,211 -40.76%
-
NP to SH 5,881 6,061 8,148 9,824 8,026 12,715 12,996 -41.02%
-
Tax Rate 23.96% 26.01% 25.69% 25.28% 30.40% 22.24% 22.30% -
Total Cost 35,661 36,857 37,913 39,085 42,071 37,951 38,780 -5.43%
-
Net Worth 256,240 255,553 285,999 255,733 249,837 252,565 252,725 0.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,901 5,901 5,901 5,901 5,935 5,935 5,935 -0.38%
Div Payout % 100.35% 97.37% 72.43% 60.07% 73.96% 46.68% 45.67% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 256,240 255,553 285,999 255,733 249,837 252,565 252,725 0.92%
NOSH 198,636 198,103 220,000 196,717 195,185 197,317 197,441 0.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.44% 14.41% 18.05% 20.47% 16.44% 25.43% 25.41% -
ROE 2.30% 2.37% 2.85% 3.84% 3.21% 5.03% 5.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.98 21.74 21.03 24.98 25.80 25.79 26.33 -14.03%
EPS 2.96 3.06 3.70 4.99 4.11 6.44 6.58 -41.26%
DPS 2.97 2.98 2.68 3.00 3.00 3.00 3.00 -0.66%
NAPS 1.29 1.29 1.30 1.30 1.28 1.28 1.28 0.51%
Adjusted Per Share Value based on latest NOSH - 196,717
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.16 21.86 23.48 24.95 25.56 25.83 26.39 -13.68%
EPS 2.99 3.08 4.14 4.99 4.07 6.45 6.60 -40.98%
DPS 3.00 3.00 3.00 3.00 3.01 3.01 3.01 -0.22%
NAPS 1.3007 1.2972 1.4518 1.2981 1.2682 1.282 1.2829 0.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.68 0.69 0.67 0.71 0.72 0.66 -
P/RPS 3.10 3.13 3.28 2.68 2.75 2.79 2.51 15.09%
P/EPS 21.95 22.23 18.63 13.42 17.27 11.17 10.03 68.48%
EY 4.55 4.50 5.37 7.45 5.79 8.95 9.97 -40.69%
DY 4.57 4.38 3.89 4.48 4.23 4.17 4.55 0.29%
P/NAPS 0.50 0.53 0.53 0.52 0.55 0.56 0.52 -2.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 08/11/10 10/08/10 11/05/10 23/02/10 11/11/09 11/08/09 12/05/09 -
Price 0.66 0.65 0.67 0.71 0.66 0.72 0.70 -
P/RPS 3.15 2.99 3.19 2.84 2.56 2.79 2.66 11.92%
P/EPS 22.29 21.25 18.09 14.22 16.05 11.17 10.63 63.75%
EY 4.49 4.71 5.53 7.03 6.23 8.95 9.40 -38.86%
DY 4.50 4.58 4.00 4.23 4.55 4.17 4.29 3.23%
P/NAPS 0.51 0.50 0.52 0.55 0.52 0.56 0.55 -4.90%

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