[GCE] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[GCE] GRAND CENTRAL ENTERPRISES BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.43%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
GCE's Result
GCE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 37,650 39,620 46,265 51,991 55,469 47,697 44,069 -2.58%
PBT 5,408 6,054 11,240 17,002 17,905 9,700 9,244 -8.53%
Tax 3,137 -1,734 -2,888 -3,791 -3,534 -1,016 -640 -
NP 8,545 4,320 8,352 13,211 14,371 8,684 8,604 -0.11%
-
NP to SH 8,368 4,192 8,148 12,996 14,007 8,389 8,374 -0.01%
-
Tax Rate -58.01% 28.64% 25.69% 22.30% 19.74% 10.47% 6.92% -
Total Cost 29,105 35,300 37,913 38,780 41,098 39,013 35,465 -3.23%
-
Net Worth 260,042 181,999 285,999 252,725 241,354 218,653 238,949 1.41%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 7,880 5,931 5,901 5,935 6,882 5,927 3,961 12.13%
Div Payout % 94.17% 141.49% 72.43% 45.67% 49.14% 70.65% 47.31% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 260,042 181,999 285,999 252,725 241,354 218,653 238,949 1.41%
NOSH 197,002 140,000 220,000 197,441 197,831 198,775 202,500 -0.45%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.70% 10.90% 18.05% 25.41% 25.91% 18.21% 19.52% -
ROE 3.22% 2.30% 2.85% 5.14% 5.80% 3.84% 3.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.11 28.30 21.03 26.33 28.04 24.00 21.76 -2.13%
EPS 4.25 2.99 3.70 6.58 7.08 4.22 4.14 0.43%
DPS 4.00 4.24 2.68 3.00 3.50 3.00 1.96 12.61%
NAPS 1.32 1.30 1.30 1.28 1.22 1.10 1.18 1.88%
Adjusted Per Share Value based on latest NOSH - 197,441
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 19.11 20.11 23.48 26.39 28.16 24.21 22.37 -2.58%
EPS 4.25 2.13 4.14 6.60 7.11 4.26 4.25 0.00%
DPS 4.00 3.01 3.00 3.01 3.49 3.01 2.01 12.14%
NAPS 1.32 0.9238 1.4518 1.2829 1.2251 1.1099 1.2129 1.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.68 0.64 0.69 0.66 0.70 0.58 0.50 -
P/RPS 3.56 2.26 3.28 2.51 2.50 2.42 2.30 7.54%
P/EPS 16.01 21.37 18.63 10.03 9.89 13.74 12.09 4.78%
EY 6.25 4.68 5.37 9.97 10.11 7.28 8.27 -4.55%
DY 5.88 6.62 3.89 4.55 5.00 5.17 3.91 7.03%
P/NAPS 0.52 0.49 0.53 0.52 0.57 0.53 0.42 3.62%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 08/05/12 11/05/11 11/05/10 12/05/09 22/05/08 11/05/07 19/05/06 -
Price 0.64 0.62 0.67 0.70 0.74 0.69 0.50 -
P/RPS 3.35 2.19 3.19 2.66 2.64 2.88 2.30 6.46%
P/EPS 15.07 20.71 18.09 10.63 10.45 16.35 12.09 3.73%
EY 6.64 4.83 5.53 9.40 9.57 6.12 8.27 -3.58%
DY 6.25 6.83 4.00 4.29 4.73 4.35 3.91 8.12%
P/NAPS 0.48 0.48 0.52 0.55 0.61 0.63 0.42 2.24%

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