[GCE] YoY TTM Result on 31-Mar-2008 [#1]

Stock

[GCE] GRAND CENTRAL ENTERPRISES BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 5.01%

YoY- 66.97%

Quarter Report

1st_quarter_2008_announcement.xls

Latest QR

Upcoming QR

GCE's Result

GCE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	39,620	46,265	51,991	55,469	47,697	44,069	42,633	-1.21%
YoY %	-14.36%	-11.01%	-6.27%	16.29%	8.23%	3.37%	-	-
Horiz. %	92.93%	108.52%	121.95%	130.11%	111.88%	103.37%	100.00%	-
PBT	6,054	11,240	17,002	17,905	9,700	9,244	5,858	0.54%
YoY %	-46.14%	-33.89%	-5.04%	84.59%	4.93%	57.80%	-	-
Horiz. %	103.35%	191.87%	290.24%	305.65%	165.59%	157.80%	100.00%	-
Tax	-1,734	-2,888	-3,791	-3,534	-1,016	-640	-356	30.18%
YoY %	39.96%	23.82%	-7.27%	-247.83%	-58.75%	-79.78%	-	-
Horiz. %	487.08%	811.24%	1,064.89%	992.70%	285.39%	179.78%	100.00%	-
NP	4,320	8,352	13,211	14,371	8,684	8,604	5,502	-3.94%
YoY %	-48.28%	-36.78%	-8.07%	65.49%	0.93%	56.38%	-	-
Horiz. %	78.52%	151.80%	240.11%	261.20%	157.83%	156.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,192	8,148	12,996	14,007	8,389	8,374	5,502	-4.42%
YoY %	-48.55%	-37.30%	-7.22%	66.97%	0.18%	52.20%	-	-
Horiz. %	76.19%	148.09%	236.21%	254.58%	152.47%	152.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.64%	25.69%	22.30%	19.74%	10.47%	6.92%	6.08%	-
YoY %	11.48%	15.20%	12.97%	88.54%	51.30%	13.82%	-	-
Horiz. %	471.05%	422.53%	366.78%	324.67%	172.20%	113.82%	100.00%	-
Total Cost	35,300	37,913	38,780	41,098	39,013	35,465	37,131	-0.83%
YoY %	-6.89%	-2.24%	-5.64%	5.34%	10.00%	-4.49%	-	-
Horiz. %	95.07%	102.11%	104.44%	110.68%	105.07%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,999	285,999	252,725	241,354	218,653	238,949	201,249	-1.66%
YoY %	-36.36%	13.17%	4.71%	10.38%	-8.49%	18.73%	-	-
Horiz. %	90.43%	142.11%	125.58%	119.93%	108.65%	118.73%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	5,931	5,901	5,935	6,882	5,927	3,961	3,204	10.80%
YoY %	0.51%	-0.57%	-13.76%	16.11%	49.63%	23.63%	-	-
Horiz. %	185.11%	184.18%	185.24%	214.79%	184.99%	123.63%	100.00%	-
Div Payout %	141.49%	72.43%	45.67%	49.14%	70.65%	47.31%	58.23%	-
YoY %	95.35%	58.59%	-7.06%	-30.45%	49.33%	-18.75%	-	-
Horiz. %	242.98%	124.39%	78.43%	84.39%	121.33%	81.25%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	181,999	285,999	252,725	241,354	218,653	238,949	201,249	-1.66%
YoY %	-36.36%	13.17%	4.71%	10.38%	-8.49%	18.73%	-	-
Horiz. %	90.43%	142.11%	125.58%	119.93%	108.65%	118.73%	100.00%	-
NOSH	140,000	220,000	197,441	197,831	198,775	202,500	175,000	-3.64%
YoY %	-36.36%	11.43%	-0.20%	-0.47%	-1.84%	15.71%	-	-
Horiz. %	80.00%	125.71%	112.82%	113.05%	113.59%	115.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	10.90%	18.05%	25.41%	25.91%	18.21%	19.52%	12.91%	-
YoY %	-39.61%	-28.96%	-1.93%	42.28%	-6.71%	51.20%	-	-
Horiz. %	84.43%	139.81%	196.82%	200.70%	141.05%	151.20%	100.00%	-
ROE	2.30%	2.85%	5.14%	5.80%	3.84%	3.50%	2.73%	-
YoY %	-19.30%	-44.55%	-11.38%	51.04%	9.71%	28.21%	-	-
Horiz. %	84.25%	104.40%	188.28%	212.45%	140.66%	128.21%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	28.30	21.03	26.33	28.04	24.00	21.76	24.36	2.52%
YoY %	34.57%	-20.13%	-6.10%	16.83%	10.29%	-10.67%	-	-
Horiz. %	116.17%	86.33%	108.09%	115.11%	98.52%	89.33%	100.00%	-
EPS	2.99	3.70	6.58	7.08	4.22	4.14	3.14	-0.81%
YoY %	-19.19%	-43.77%	-7.06%	67.77%	1.93%	31.85%	-	-
Horiz. %	95.22%	117.83%	209.55%	225.48%	134.39%	131.85%	100.00%	-
DPS	4.24	2.68	3.00	3.50	3.00	1.96	1.83	15.02%
YoY %	58.21%	-10.67%	-14.29%	16.67%	53.06%	7.10%	-	-
Horiz. %	231.69%	146.45%	163.93%	191.26%	163.93%	107.10%	100.00%	-
NAPS	1.30	1.30	1.28	1.22	1.10	1.18	1.15	2.06%
YoY %	0.00%	1.56%	4.92%	10.91%	-6.78%	2.61%	-	-
Horiz. %	113.04%	113.04%	111.30%	106.09%	95.65%	102.61%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 197,831
RPS	20.11	23.48	26.39	28.16	24.21	22.37	21.64	-1.21%
YoY %	-14.35%	-11.03%	-6.29%	16.32%	8.23%	3.37%	-	-
Horiz. %	92.93%	108.50%	121.95%	130.13%	111.88%	103.37%	100.00%	-
EPS	2.13	4.14	6.60	7.11	4.26	4.25	2.79	-4.39%
YoY %	-48.55%	-37.27%	-7.17%	66.90%	0.24%	52.33%	-	-
Horiz. %	76.34%	148.39%	236.56%	254.84%	152.69%	152.33%	100.00%	-
DPS	3.01	3.00	3.01	3.49	3.01	2.01	1.63	10.75%
YoY %	0.33%	-0.33%	-13.75%	15.95%	49.75%	23.31%	-	-
Horiz. %	184.66%	184.05%	184.66%	214.11%	184.66%	123.31%	100.00%	-
NAPS	0.9238	1.4518	1.2829	1.2251	1.1099	1.2129	1.0216	-1.66%
YoY %	-36.37%	13.17%	4.72%	10.38%	-8.49%	18.73%	-	-
Horiz. %	90.43%	142.11%	125.58%	119.92%	108.64%	118.73%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.64	0.69	0.66	0.70	0.58	0.50	0.50	-
P/RPS	2.26	3.28	2.51	2.50	2.42	2.30	2.05	1.63%
YoY %	-31.10%	30.68%	0.40%	3.31%	5.22%	12.20%	-	-
Horiz. %	110.24%	160.00%	122.44%	121.95%	118.05%	112.20%	100.00%	-
P/EPS	21.37	18.63	10.03	9.89	13.74	12.09	15.90	5.04%
YoY %	14.71%	85.74%	1.42%	-28.02%	13.65%	-23.96%	-	-
Horiz. %	134.40%	117.17%	63.08%	62.20%	86.42%	76.04%	100.00%	-
EY	4.68	5.37	9.97	10.11	7.28	8.27	6.29	-4.80%
YoY %	-12.85%	-46.14%	-1.38%	38.87%	-11.97%	31.48%	-	-
Horiz. %	74.40%	85.37%	158.51%	160.73%	115.74%	131.48%	100.00%	-
DY	6.62	3.89	4.55	5.00	5.17	3.91	3.66	10.37%
YoY %	70.18%	-14.51%	-9.00%	-3.29%	32.23%	6.83%	-	-
Horiz. %	180.87%	106.28%	124.32%	136.61%	141.26%	106.83%	100.00%	-
P/NAPS	0.49	0.53	0.52	0.57	0.53	0.42	0.43	2.19%
YoY %	-7.55%	1.92%	-8.77%	7.55%	26.19%	-2.33%	-	-
Horiz. %	113.95%	123.26%	120.93%	132.56%	123.26%	97.67%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	11/05/11	11/05/10	12/05/09	22/05/08	11/05/07	19/05/06	09/05/05	-
Price	0.62	0.67	0.70	0.74	0.69	0.50	0.46	-
P/RPS	2.19	3.19	2.66	2.64	2.88	2.30	1.89	2.48%
YoY %	-31.35%	19.92%	0.76%	-8.33%	25.22%	21.69%	-	-
Horiz. %	115.87%	168.78%	140.74%	139.68%	152.38%	121.69%	100.00%	-
P/EPS	20.71	18.09	10.63	10.45	16.35	12.09	14.63	5.96%
YoY %	14.48%	70.18%	1.72%	-36.09%	35.24%	-17.36%	-	-
Horiz. %	141.56%	123.65%	72.66%	71.43%	111.76%	82.64%	100.00%	-
EY	4.83	5.53	9.40	9.57	6.12	8.27	6.83	-5.60%
YoY %	-12.66%	-41.17%	-1.78%	56.37%	-26.00%	21.08%	-	-
Horiz. %	70.72%	80.97%	137.63%	140.12%	89.60%	121.08%	100.00%	-
DY	6.83	4.00	4.29	4.73	4.35	3.91	3.98	9.41%
YoY %	70.75%	-6.76%	-9.30%	8.74%	11.25%	-1.76%	-	-
Horiz. %	171.61%	100.50%	107.79%	118.84%	109.30%	98.24%	100.00%	-
P/NAPS	0.48	0.52	0.55	0.61	0.63	0.42	0.40	3.08%
YoY %	-7.69%	-5.45%	-9.84%	-3.17%	50.00%	5.00%	-	-
Horiz. %	120.00%	130.00%	137.50%	152.50%	157.50%	105.00%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos