[GCE] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

08-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -4.52%

YoY- 87.73%

Quarter Report

2nd quarter 2012 KLSE unaudited results.pdf

Latest QR

Upcoming QR

GCE's Result

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	30,957	32,667	35,255	36,235	40,142	43,062	50,891	-7.94%
YoY %	-5.23%	-7.34%	-2.70%	-9.73%	-6.78%	-15.38%	-	-
Horiz. %	60.83%	64.19%	69.28%	71.20%	78.88%	84.62%	100.00%	-
PBT	222	2,626	15,360	4,909	6,094	8,386	16,640	-51.28%
YoY %	-91.55%	-82.90%	212.89%	-19.45%	-27.33%	-49.60%	-	-
Horiz. %	1.33%	15.78%	92.31%	29.50%	36.62%	50.40%	100.00%	-
Tax	-1,498	-722	-1,740	3,257	-1,697	-2,181	-3,700	-13.98%
YoY %	-107.48%	58.51%	-153.42%	291.93%	22.19%	41.05%	-	-
Horiz. %	40.49%	19.51%	47.03%	-88.03%	45.86%	58.95%	100.00%	-
NP	-1,276	1,904	13,620	8,166	4,397	6,205	12,940	-
YoY %	-167.02%	-86.02%	66.79%	85.72%	-29.14%	-52.05%	-	-
Horiz. %	-9.86%	14.71%	105.26%	63.11%	33.98%	47.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,437	1,732	13,435	7,990	4,256	6,061	12,715	-
YoY %	-182.97%	-87.11%	68.15%	87.73%	-29.78%	-52.33%	-	-
Horiz. %	-11.30%	13.62%	105.66%	62.84%	33.47%	47.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	674.77%	27.49%	11.33%	-66.35%	27.85%	26.01%	22.24%	-
YoY %	2,354.60%	142.63%	117.08%	-338.24%	7.07%	16.95%	-	-
Horiz. %	3,034.04%	123.61%	50.94%	-298.34%	125.22%	116.95%	100.00%	-
Total Cost	32,233	30,763	21,635	28,069	35,745	36,857	37,951	-2.68%
YoY %	4.78%	42.19%	-22.92%	-21.47%	-3.02%	-2.88%	-	-
Horiz. %	84.93%	81.06%	57.01%	73.96%	94.19%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	248,222	254,132	260,042	256,102	254,531	255,553	252,565	-0.28%
YoY %	-2.33%	-2.27%	1.54%	0.62%	-0.40%	1.18%	-	-
Horiz. %	98.28%	100.62%	102.96%	101.40%	100.78%	101.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	39	7,880	7,880	7,880	5,931	5,901	5,935	-56.70%
YoY %	-99.51%	0.00%	0.00%	32.86%	0.51%	-0.57%	-	-
Horiz. %	0.66%	132.77%	132.77%	132.77%	99.93%	99.43%	100.00%	-
Div Payout %	0.00%	454.97%	58.65%	98.62%	139.36%	97.37%	46.68%	-
YoY %	0.00%	675.74%	-40.53%	-29.23%	43.12%	108.59%	-	-
Horiz. %	0.00%	974.66%	125.64%	211.27%	298.54%	208.59%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	248,222	254,132	260,042	256,102	254,531	255,553	252,565	-0.28%
YoY %	-2.33%	-2.27%	1.54%	0.62%	-0.40%	1.18%	-	-
Horiz. %	98.28%	100.62%	102.96%	101.40%	100.78%	101.18%	100.00%	-
NOSH	197,002	197,002	197,002	197,002	198,852	198,103	197,317	-0.02%
YoY %	0.00%	0.00%	0.00%	-0.93%	0.38%	0.40%	-	-
Horiz. %	99.84%	99.84%	99.84%	99.84%	100.78%	100.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	-4.12%	5.83%	38.63%	22.54%	10.95%	14.41%	25.43%	-
YoY %	-170.67%	-84.91%	71.38%	105.84%	-24.01%	-43.33%	-	-
Horiz. %	-16.20%	22.93%	151.91%	88.64%	43.06%	56.67%	100.00%	-
ROE	-0.58%	0.68%	5.17%	3.12%	1.67%	2.37%	5.03%	-
YoY %	-185.29%	-86.85%	65.71%	86.83%	-29.54%	-52.88%	-	-
Horiz. %	-11.53%	13.52%	102.78%	62.03%	33.20%	47.12%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	15.71	16.58	17.90	18.39	20.19	21.74	25.79	-7.92%
YoY %	-5.25%	-7.37%	-2.66%	-8.92%	-7.13%	-15.70%	-	-
Horiz. %	60.92%	64.29%	69.41%	71.31%	78.29%	84.30%	100.00%	-
EPS	-0.73	0.88	6.82	4.06	2.14	3.06	6.44	-
YoY %	-182.95%	-87.10%	67.98%	89.72%	-30.07%	-52.48%	-	-
Horiz. %	-11.34%	13.66%	105.90%	63.04%	33.23%	47.52%	100.00%	-
DPS	0.02	4.00	4.00	4.00	2.98	2.98	3.00	-56.60%
YoY %	-99.50%	0.00%	0.00%	34.23%	0.00%	-0.67%	-	-
Horiz. %	0.67%	133.33%	133.33%	133.33%	99.33%	99.33%	100.00%	-
NAPS	1.26	1.29	1.32	1.30	1.28	1.29	1.28	-0.26%
YoY %	-2.33%	-2.27%	1.54%	1.56%	-0.78%	0.78%	-	-
Horiz. %	98.44%	100.78%	103.12%	101.56%	100.00%	100.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 197,002
RPS	15.71	16.58	17.90	18.39	20.38	21.86	25.83	-7.94%
YoY %	-5.25%	-7.37%	-2.66%	-9.76%	-6.77%	-15.37%	-	-
Horiz. %	60.82%	64.19%	69.30%	71.20%	78.90%	84.63%	100.00%	-
EPS	-0.73	0.88	6.82	4.06	2.16	3.08	6.45	-
YoY %	-182.95%	-87.10%	67.98%	87.96%	-29.87%	-52.25%	-	-
Horiz. %	-11.32%	13.64%	105.74%	62.95%	33.49%	47.75%	100.00%	-
DPS	0.02	4.00	4.00	4.00	3.01	3.00	3.01	-56.62%
YoY %	-99.50%	0.00%	0.00%	32.89%	0.33%	-0.33%	-	-
Horiz. %	0.66%	132.89%	132.89%	132.89%	100.00%	99.67%	100.00%	-
NAPS	1.26	1.29	1.32	1.30	1.292	1.2972	1.282	-0.28%
YoY %	-2.33%	-2.27%	1.54%	0.62%	-0.40%	1.19%	-	-
Horiz. %	98.28%	100.62%	102.96%	101.40%	100.78%	101.19%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.705	0.935	0.80	0.76	0.66	0.68	0.72	-
P/RPS	4.49	5.64	4.47	4.13	3.27	3.13	2.79	8.24%
YoY %	-20.39%	26.17%	8.23%	26.30%	4.47%	12.19%	-	-
Horiz. %	160.93%	202.15%	160.22%	148.03%	117.20%	112.19%	100.00%	-
P/EPS	-96.65	106.35	11.73	18.74	30.84	22.23	11.17	-
YoY %	-190.88%	806.65%	-37.41%	-39.23%	38.73%	99.02%	-	-
Horiz. %	-865.26%	952.10%	105.01%	167.77%	276.10%	199.02%	100.00%	-
EY	-1.03	0.94	8.52	5.34	3.24	4.50	8.95	-
YoY %	-209.57%	-88.97%	59.55%	64.81%	-28.00%	-49.72%	-	-
Horiz. %	-11.51%	10.50%	95.20%	59.66%	36.20%	50.28%	100.00%	-
DY	0.03	4.28	5.00	5.26	4.52	4.38	4.17	-56.04%
YoY %	-99.30%	-14.40%	-4.94%	16.37%	3.20%	5.04%	-	-
Horiz. %	0.72%	102.64%	119.90%	126.14%	108.39%	105.04%	100.00%	-
P/NAPS	0.56	0.72	0.61	0.58	0.52	0.53	0.56	0.00%
YoY %	-22.22%	18.03%	5.17%	11.54%	-1.89%	-5.36%	-	-
Horiz. %	100.00%	128.57%	108.93%	103.57%	92.86%	94.64%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	10/08/15	06/08/14	12/08/13	08/08/12	10/08/11	10/08/10	11/08/09	-
Price	0.69	0.99	0.845	0.80	0.62	0.65	0.72	-
P/RPS	4.39	5.97	4.72	4.35	3.07	2.99	2.79	7.84%
YoY %	-26.47%	26.48%	8.51%	41.69%	2.68%	7.17%	-	-
Horiz. %	157.35%	213.98%	169.18%	155.91%	110.04%	107.17%	100.00%	-
P/EPS	-94.59	112.61	12.39	19.72	28.97	21.25	11.17	-
YoY %	-184.00%	808.88%	-37.17%	-31.93%	36.33%	90.24%	-	-
Horiz. %	-846.82%	1,008.15%	110.92%	176.54%	259.36%	190.24%	100.00%	-
EY	-1.06	0.89	8.07	5.07	3.45	4.71	8.95	-
YoY %	-219.10%	-88.97%	59.17%	46.96%	-26.75%	-47.37%	-	-
Horiz. %	-11.84%	9.94%	90.17%	56.65%	38.55%	52.63%	100.00%	-
DY	0.03	4.04	4.73	5.00	4.81	4.58	4.17	-56.04%
YoY %	-99.26%	-14.59%	-5.40%	3.95%	5.02%	9.83%	-	-
Horiz. %	0.72%	96.88%	113.43%	119.90%	115.35%	109.83%	100.00%	-
P/NAPS	0.55	0.77	0.64	0.62	0.48	0.50	0.56	-0.29%
YoY %	-28.57%	20.31%	3.23%	29.17%	-4.00%	-10.71%	-	-
Horiz. %	98.21%	137.50%	114.29%	110.71%	85.71%	89.29%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

406

PTRANS

PERAK TRANSIT BERHAD

368

HLIND

HONG LEONG INDUSTRIES BHD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

229

MBSB

MALAYSIA BUILDING SOCIETY BHD

171

GENTING

GENTING BHD

167

DNEX

DAGANG NEXCHANGE BERHAD

157

DSONIC

DATASONIC GROUP BERHAD

152

TOPGLOV

TOP GLOVE CORPORATION BHD

151

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More