[GCE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -36.88%
YoY- -41.73%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,209 39,116 41,680 50,351 51,411 52,948 44,306 -3.30%
PBT 6,436 6,158 7,916 11,896 18,861 14,299 8,199 -3.95%
Tax -1,608 3,194 -1,897 -3,616 -4,861 -1,484 -676 15.52%
NP 4,828 9,352 6,019 8,280 14,000 12,815 7,523 -7.11%
-
NP to SH 4,658 9,208 5,881 8,026 13,773 12,463 7,275 -7.15%
-
Tax Rate 24.98% -51.87% 23.96% 30.40% 25.77% 10.38% 8.24% -
Total Cost 31,381 29,764 35,661 42,071 37,411 40,133 36,783 -2.61%
-
Net Worth 258,072 257,839 256,240 249,837 243,880 222,884 236,880 1.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,880 5,931 5,901 5,935 6,882 5,927 3,961 12.13%
Div Payout % 169.17% 64.41% 100.35% 73.96% 49.97% 47.56% 54.46% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 258,072 257,839 256,240 249,837 243,880 222,884 236,880 1.43%
NOSH 197,002 196,824 198,636 195,185 196,678 197,242 197,400 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.33% 23.91% 14.44% 16.44% 27.23% 24.20% 16.98% -
ROE 1.80% 3.57% 2.30% 3.21% 5.65% 5.59% 3.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.38 19.87 20.98 25.80 26.14 26.84 22.44 -3.26%
EPS 2.36 4.68 2.96 4.11 7.00 6.32 3.69 -7.17%
DPS 4.00 3.01 2.97 3.00 3.50 3.00 2.01 12.14%
NAPS 1.31 1.31 1.29 1.28 1.24 1.13 1.20 1.47%
Adjusted Per Share Value based on latest NOSH - 195,185
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.38 19.86 21.16 25.56 26.10 26.88 22.49 -3.30%
EPS 2.36 4.67 2.99 4.07 6.99 6.33 3.69 -7.17%
DPS 4.00 3.01 3.00 3.01 3.49 3.01 2.01 12.14%
NAPS 1.31 1.3088 1.3007 1.2682 1.238 1.1314 1.2024 1.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.77 0.61 0.65 0.71 0.70 0.71 0.53 -
P/RPS 4.19 3.07 3.10 2.75 2.68 2.64 2.36 10.03%
P/EPS 32.57 13.04 21.95 17.27 10.00 11.24 14.38 14.58%
EY 3.07 7.67 4.55 5.79 10.00 8.90 6.95 -12.72%
DY 5.19 4.94 4.57 4.23 5.00 4.23 3.79 5.37%
P/NAPS 0.59 0.47 0.50 0.55 0.56 0.63 0.44 5.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/11/12 09/11/11 08/11/10 11/11/09 11/11/08 07/11/07 06/11/06 -
Price 0.76 0.66 0.66 0.66 0.65 0.73 0.52 -
P/RPS 4.13 3.32 3.15 2.56 2.49 2.72 2.32 10.07%
P/EPS 32.14 14.11 22.29 16.05 9.28 11.55 14.11 14.69%
EY 3.11 7.09 4.49 6.23 10.77 8.66 7.09 -12.82%
DY 5.26 4.57 4.50 4.55 5.38 4.11 3.86 5.28%
P/NAPS 0.58 0.50 0.51 0.52 0.52 0.65 0.43 5.10%

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