[GCE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
08-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.46%
YoY- 32.59%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 51,411 52,948 44,306 43,791 43,242 39,779 36,752 5.74%
PBT 18,861 14,299 8,199 7,798 6,185 2,875 1,412 53.97%
Tax -4,861 -1,484 -676 -252 -585 143 -43 119.73%
NP 14,000 12,815 7,523 7,546 5,600 3,018 1,369 47.27%
-
NP to SH 13,773 12,463 7,275 7,425 5,600 3,018 1,369 46.87%
-
Tax Rate 25.77% 10.38% 8.24% 3.23% 9.46% -4.97% 3.05% -
Total Cost 37,411 40,133 36,783 36,245 37,642 36,761 35,383 0.93%
-
Net Worth 243,880 222,884 236,880 228,179 188,799 187,199 196,690 3.64%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,882 5,927 3,961 3,204 1,713 1,518 1,645 26.91%
Div Payout % 49.97% 47.56% 54.46% 43.15% 30.60% 50.30% 120.19% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 243,880 222,884 236,880 228,179 188,799 187,199 196,690 3.64%
NOSH 196,678 197,242 197,400 195,025 160,000 159,999 159,910 3.50%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 27.23% 24.20% 16.98% 17.23% 12.95% 7.59% 3.72% -
ROE 5.65% 5.59% 3.07% 3.25% 2.97% 1.61% 0.70% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.14 26.84 22.44 22.45 27.03 24.86 22.98 2.16%
EPS 7.00 6.32 3.69 3.81 3.50 1.89 0.86 41.78%
DPS 3.50 3.00 2.01 1.64 1.07 0.95 1.03 22.59%
NAPS 1.24 1.13 1.20 1.17 1.18 1.17 1.23 0.13%
Adjusted Per Share Value based on latest NOSH - 195,025
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 26.10 26.88 22.49 22.23 21.95 20.19 18.66 5.74%
EPS 6.99 6.33 3.69 3.77 2.84 1.53 0.69 47.04%
DPS 3.49 3.01 2.01 1.63 0.87 0.77 0.84 26.76%
NAPS 1.238 1.1314 1.2024 1.1583 0.9584 0.9502 0.9984 3.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.70 0.71 0.53 0.46 0.49 0.51 0.63 -
P/RPS 2.68 2.64 2.36 2.05 1.81 2.05 2.74 -0.36%
P/EPS 10.00 11.24 14.38 12.08 14.00 27.04 73.59 -28.27%
EY 10.00 8.90 6.95 8.28 7.14 3.70 1.36 39.40%
DY 5.00 4.23 3.79 3.57 2.19 1.86 1.63 20.51%
P/NAPS 0.56 0.63 0.44 0.39 0.42 0.44 0.51 1.56%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 07/11/07 06/11/06 08/11/05 02/11/04 17/11/03 20/11/02 -
Price 0.65 0.73 0.52 0.43 0.49 0.54 0.50 -
P/RPS 2.49 2.72 2.32 1.92 1.81 2.17 2.18 2.23%
P/EPS 9.28 11.55 14.11 11.29 14.00 28.63 58.40 -26.38%
EY 10.77 8.66 7.09 8.85 7.14 3.49 1.71 35.85%
DY 5.38 4.11 3.86 3.82 2.19 1.76 2.06 17.33%
P/NAPS 0.52 0.65 0.43 0.37 0.42 0.46 0.41 4.03%

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