[GCE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 308.7%
YoY- 460.05%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,698 9,248 10,063 11,170 11,255 11,527 13,705 -7.29%
PBT 242 1,375 1,994 10,999 2,502 2,746 4,610 -38.79%
Tax 103 -994 223 -732 -596 -526 -680 -
NP 345 381 2,217 10,267 1,906 2,220 3,930 -33.32%
-
NP to SH 306 290 2,119 10,193 1,820 2,155 3,836 -34.37%
-
Tax Rate -42.56% 72.29% -11.18% 6.66% 23.82% 19.16% 14.75% -
Total Cost 8,353 8,867 7,846 903 9,349 9,307 9,775 -2.58%
-
Net Worth 248,222 254,132 263,982 267,922 260,042 257,018 255,733 -0.49%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 39 39 7,880 7,880 7,880 5,931 5,901 -56.66%
Div Payout % 12.88% 13.59% 371.88% 77.31% 432.97% 275.23% 153.85% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 248,222 254,132 263,982 267,922 260,042 257,018 255,733 -0.49%
NOSH 197,002 197,002 197,002 197,002 197,002 197,706 196,717 0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.97% 4.12% 22.03% 91.92% 16.93% 19.26% 28.68% -
ROE 0.12% 0.11% 0.80% 3.80% 0.70% 0.84% 1.50% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.42 4.69 5.11 5.67 5.71 5.83 6.97 -7.30%
EPS 0.16 0.15 1.08 5.17 0.92 1.09 1.95 -34.06%
DPS 0.02 0.02 4.00 4.00 4.00 3.00 3.00 -56.60%
NAPS 1.26 1.29 1.34 1.36 1.32 1.30 1.30 -0.51%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.42 4.69 5.11 5.67 5.71 5.85 6.96 -7.28%
EPS 0.16 0.15 1.08 5.17 0.92 1.09 1.95 -34.06%
DPS 0.02 0.02 4.00 4.00 4.00 3.01 3.00 -56.60%
NAPS 1.26 1.29 1.34 1.36 1.32 1.3046 1.2981 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.615 0.955 0.925 0.75 0.70 0.64 0.67 -
P/RPS 13.93 20.34 18.11 13.23 12.25 10.98 9.62 6.36%
P/EPS 395.94 648.75 86.00 14.50 75.77 58.72 34.36 50.26%
EY 0.25 0.15 1.16 6.90 1.32 1.70 2.91 -33.56%
DY 0.03 0.02 4.32 5.33 5.71 4.69 4.48 -56.56%
P/NAPS 0.49 0.74 0.69 0.55 0.53 0.49 0.52 -0.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 24/02/14 25/02/13 23/02/12 23/02/11 23/02/10 -
Price 0.65 0.845 0.95 0.71 0.65 0.68 0.71 -
P/RPS 14.72 18.00 18.60 12.52 11.38 11.66 10.19 6.31%
P/EPS 418.47 574.02 88.32 13.72 70.36 62.39 36.41 50.19%
EY 0.24 0.17 1.13 7.29 1.42 1.60 2.75 -33.38%
DY 0.03 0.02 4.21 5.63 6.15 4.41 4.23 -56.15%
P/NAPS 0.52 0.66 0.71 0.52 0.49 0.52 0.55 -0.93%

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