[GCE] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.16%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 36,235 40,142 43,062 50,891 55,655 50,299 44,527 -3.37%
PBT 4,909 6,094 8,386 16,640 18,595 11,339 9,103 -9.77%
Tax 3,257 -1,697 -2,181 -3,700 -4,862 -969 -695 -
NP 8,166 4,397 6,205 12,940 13,733 10,370 8,408 -0.48%
-
NP to SH 7,990 4,256 6,061 12,715 13,395 10,059 8,156 -0.34%
-
Tax Rate -66.35% 27.85% 26.01% 22.24% 26.15% 8.55% 7.63% -
Total Cost 28,069 35,745 36,857 37,951 41,922 39,929 36,119 -4.11%
-
Net Worth 256,102 254,531 255,553 252,565 237,741 216,280 236,064 1.36%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,880 5,931 5,901 5,935 6,882 5,927 3,961 12.13%
Div Payout % 98.62% 139.36% 97.37% 46.68% 51.38% 58.92% 48.58% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 256,102 254,531 255,553 252,565 237,741 216,280 236,064 1.36%
NOSH 197,002 198,852 198,103 197,317 196,480 196,619 196,720 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 22.54% 10.95% 14.41% 25.43% 24.68% 20.62% 18.88% -
ROE 3.12% 1.67% 2.37% 5.03% 5.63% 4.65% 3.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.39 20.19 21.74 25.79 28.33 25.58 22.63 -3.39%
EPS 4.06 2.14 3.06 6.44 6.82 5.12 4.15 -0.36%
DPS 4.00 2.98 2.98 3.00 3.50 3.00 2.01 12.14%
NAPS 1.30 1.28 1.29 1.28 1.21 1.10 1.20 1.34%
Adjusted Per Share Value based on latest NOSH - 197,317
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.39 20.38 21.86 25.83 28.25 25.53 22.60 -3.37%
EPS 4.06 2.16 3.08 6.45 6.80 5.11 4.14 -0.32%
DPS 4.00 3.01 3.00 3.01 3.49 3.01 2.01 12.14%
NAPS 1.30 1.292 1.2972 1.282 1.2068 1.0979 1.1983 1.36%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.66 0.68 0.72 0.70 0.80 0.50 -
P/RPS 4.13 3.27 3.13 2.79 2.47 3.13 2.21 10.97%
P/EPS 18.74 30.84 22.23 11.17 10.27 15.64 12.06 7.61%
EY 5.34 3.24 4.50 8.95 9.74 6.39 8.29 -7.06%
DY 5.26 4.52 4.38 4.17 5.00 3.75 4.03 4.53%
P/NAPS 0.58 0.52 0.53 0.56 0.58 0.73 0.42 5.52%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 10/08/11 10/08/10 11/08/09 11/08/08 10/08/07 08/08/06 -
Price 0.80 0.62 0.65 0.72 0.72 0.74 0.50 -
P/RPS 4.35 3.07 2.99 2.79 2.54 2.89 2.21 11.93%
P/EPS 19.72 28.97 21.25 11.17 10.56 14.46 12.06 8.53%
EY 5.07 3.45 4.71 8.95 9.47 6.91 8.29 -7.86%
DY 5.00 4.81 4.58 4.17 4.86 4.05 4.03 3.65%
P/NAPS 0.62 0.48 0.50 0.56 0.60 0.67 0.42 6.70%

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