[GCE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.29%
YoY- 52.2%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 46,461 44,306 44,527 44,069 43,580 43,791 42,861 5.50%
PBT 8,722 8,199 9,103 9,244 9,202 7,798 6,446 22.26%
Tax -956 -676 -695 -640 -612 -252 -332 102.01%
NP 7,766 7,523 8,408 8,604 8,590 7,546 6,114 17.23%
-
NP to SH 7,496 7,275 8,156 8,374 8,398 7,425 6,063 15.14%
-
Tax Rate 10.96% 8.24% 7.63% 6.92% 6.65% 3.23% 5.15% -
Total Cost 38,695 36,783 36,119 35,465 34,990 36,245 36,747 3.49%
-
Net Worth 197,570 236,880 236,064 238,949 198,090 228,179 221,808 -7.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 5,927 3,961 3,961 3,961 3,961 3,204 3,204 50.52%
Div Payout % 79.07% 54.46% 48.58% 47.31% 47.18% 43.15% 52.85% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 197,570 236,880 236,064 238,949 198,090 228,179 221,808 -7.40%
NOSH 197,570 197,400 196,720 202,500 198,090 195,025 191,214 2.19%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.72% 16.98% 18.88% 19.52% 19.71% 17.23% 14.26% -
ROE 3.79% 3.07% 3.45% 3.50% 4.24% 3.25% 2.73% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.52 22.44 22.63 21.76 22.00 22.45 22.42 3.23%
EPS 3.79 3.69 4.15 4.14 4.24 3.81 3.17 12.61%
DPS 3.00 2.01 2.01 1.96 2.00 1.64 1.68 47.03%
NAPS 1.00 1.20 1.20 1.18 1.00 1.17 1.16 -9.39%
Adjusted Per Share Value based on latest NOSH - 202,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.58 22.49 22.60 22.37 22.12 22.23 21.76 5.48%
EPS 3.81 3.69 4.14 4.25 4.26 3.77 3.08 15.18%
DPS 3.01 2.01 2.01 2.01 2.01 1.63 1.63 50.34%
NAPS 1.0029 1.2024 1.1983 1.2129 1.0055 1.1583 1.1259 -7.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.53 0.50 0.50 0.49 0.46 0.47 -
P/RPS 2.47 2.36 2.21 2.30 2.23 2.05 2.10 11.39%
P/EPS 15.29 14.38 12.06 12.09 11.56 12.08 14.82 2.09%
EY 6.54 6.95 8.29 8.27 8.65 8.28 6.75 -2.07%
DY 5.17 3.79 4.03 3.91 4.08 3.57 3.57 27.91%
P/NAPS 0.58 0.44 0.42 0.42 0.49 0.39 0.41 25.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/03/07 06/11/06 08/08/06 19/05/06 16/02/06 08/11/05 10/08/05 -
Price 0.58 0.52 0.50 0.50 0.48 0.43 0.46 -
P/RPS 2.47 2.32 2.21 2.30 2.18 1.92 2.05 13.19%
P/EPS 15.29 14.11 12.06 12.09 11.32 11.29 14.51 3.54%
EY 6.54 7.09 8.29 8.27 8.83 8.85 6.89 -3.40%
DY 5.17 3.86 4.03 3.91 4.17 3.82 3.64 26.27%
P/NAPS 0.58 0.43 0.42 0.42 0.48 0.37 0.40 28.02%

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