[GCE] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.6%
YoY- 34.52%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 50,891 55,655 50,299 44,527 42,861 42,355 39,497 4.31%
PBT 16,640 18,595 11,339 9,103 6,446 5,964 2,329 38.73%
Tax -3,700 -4,862 -969 -695 -332 -540 176 -
NP 12,940 13,733 10,370 8,408 6,114 5,424 2,505 31.44%
-
NP to SH 12,715 13,395 10,059 8,156 6,063 5,424 2,505 31.06%
-
Tax Rate 22.24% 26.15% 8.55% 7.63% 5.15% 9.05% -7.56% -
Total Cost 37,951 41,922 39,929 36,119 36,747 36,931 36,992 0.42%
-
Net Worth 252,565 237,741 216,280 236,064 221,808 186,144 184,067 5.40%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,935 6,882 5,927 3,961 3,204 1,713 1,518 25.48%
Div Payout % 46.68% 51.38% 58.92% 48.58% 52.85% 31.59% 60.61% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 252,565 237,741 216,280 236,064 221,808 186,144 184,067 5.40%
NOSH 197,317 196,480 196,619 196,720 191,214 159,097 158,679 3.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 25.43% 24.68% 20.62% 18.88% 14.26% 12.81% 6.34% -
ROE 5.03% 5.63% 4.65% 3.45% 2.73% 2.91% 1.36% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.79 28.33 25.58 22.63 22.42 26.62 24.89 0.59%
EPS 6.44 6.82 5.12 4.15 3.17 3.41 1.58 26.36%
DPS 3.00 3.50 3.00 2.01 1.68 1.08 0.96 20.89%
NAPS 1.28 1.21 1.10 1.20 1.16 1.17 1.16 1.65%
Adjusted Per Share Value based on latest NOSH - 196,720
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.83 28.25 25.53 22.60 21.76 21.50 20.05 4.30%
EPS 6.45 6.80 5.11 4.14 3.08 2.75 1.27 31.07%
DPS 3.01 3.49 3.01 2.01 1.63 0.87 0.77 25.48%
NAPS 1.282 1.2068 1.0979 1.1983 1.1259 0.9449 0.9343 5.40%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.72 0.70 0.80 0.50 0.47 0.50 0.50 -
P/RPS 2.79 2.47 3.13 2.21 2.10 1.88 2.01 5.61%
P/EPS 11.17 10.27 15.64 12.06 14.82 14.67 31.67 -15.93%
EY 8.95 9.74 6.39 8.29 6.75 6.82 3.16 18.92%
DY 4.17 5.00 3.75 4.03 3.57 2.15 1.91 13.88%
P/NAPS 0.56 0.58 0.73 0.42 0.41 0.43 0.43 4.49%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 11/08/09 11/08/08 10/08/07 08/08/06 10/08/05 12/08/04 14/08/03 -
Price 0.72 0.72 0.74 0.50 0.46 0.49 0.55 -
P/RPS 2.79 2.54 2.89 2.21 2.05 1.84 2.21 3.95%
P/EPS 11.17 10.56 14.46 12.06 14.51 14.37 34.84 -17.25%
EY 8.95 9.47 6.91 8.29 6.89 6.96 2.87 20.85%
DY 4.17 4.86 4.05 4.03 3.64 2.20 1.74 15.66%
P/NAPS 0.56 0.60 0.67 0.42 0.40 0.42 0.47 2.96%

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