[GCE] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 2.4%
YoY- 32.61%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 43,580 43,791 42,861 42,633 42,130 43,242 42,355 1.91%
PBT 9,202 7,798 6,446 5,858 5,774 6,185 5,964 33.41%
Tax -612 -252 -332 -356 -401 -585 -540 8.67%
NP 8,590 7,546 6,114 5,502 5,373 5,600 5,424 35.75%
-
NP to SH 8,398 7,425 6,063 5,502 5,373 5,600 5,424 33.72%
-
Tax Rate 6.65% 3.23% 5.15% 6.08% 6.94% 9.46% 9.05% -
Total Cost 34,990 36,245 36,747 37,131 36,757 37,642 36,931 -3.52%
-
Net Worth 198,090 228,179 221,808 201,249 189,035 188,799 186,144 4.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,961 3,204 3,204 3,204 3,204 1,713 1,713 74.59%
Div Payout % 47.18% 43.15% 52.85% 58.23% 59.63% 30.60% 31.59% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 198,090 228,179 221,808 201,249 189,035 188,799 186,144 4.22%
NOSH 198,090 195,025 191,214 175,000 160,200 160,000 159,097 15.68%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 19.71% 17.23% 14.26% 12.91% 12.75% 12.95% 12.81% -
ROE 4.24% 3.25% 2.73% 2.73% 2.84% 2.97% 2.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.00 22.45 22.42 24.36 26.30 27.03 26.62 -11.90%
EPS 4.24 3.81 3.17 3.14 3.35 3.50 3.41 15.58%
DPS 2.00 1.64 1.68 1.83 2.00 1.07 1.08 50.63%
NAPS 1.00 1.17 1.16 1.15 1.18 1.18 1.17 -9.91%
Adjusted Per Share Value based on latest NOSH - 175,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.12 22.23 21.76 21.64 21.39 21.95 21.50 1.90%
EPS 4.26 3.77 3.08 2.79 2.73 2.84 2.75 33.77%
DPS 2.01 1.63 1.63 1.63 1.63 0.87 0.87 74.49%
NAPS 1.0055 1.1583 1.1259 1.0216 0.9596 0.9584 0.9449 4.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.49 0.46 0.47 0.50 0.53 0.49 0.50 -
P/RPS 2.23 2.05 2.10 2.05 2.02 1.81 1.88 12.02%
P/EPS 11.56 12.08 14.82 15.90 15.80 14.00 14.67 -14.64%
EY 8.65 8.28 6.75 6.29 6.33 7.14 6.82 17.12%
DY 4.08 3.57 3.57 3.66 3.77 2.19 2.15 53.09%
P/NAPS 0.49 0.39 0.41 0.43 0.45 0.42 0.43 9.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 16/02/06 08/11/05 10/08/05 09/05/05 22/02/05 02/11/04 12/08/04 -
Price 0.48 0.43 0.46 0.46 0.50 0.49 0.49 -
P/RPS 2.18 1.92 2.05 1.89 1.90 1.81 1.84 11.93%
P/EPS 11.32 11.29 14.51 14.63 14.91 14.00 14.37 -14.66%
EY 8.83 8.85 6.89 6.83 6.71 7.14 6.96 17.14%
DY 4.17 3.82 3.64 3.98 4.00 2.19 2.20 52.98%
P/NAPS 0.48 0.37 0.40 0.40 0.42 0.42 0.42 9.28%

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