Highlights

[CGB] QoQ Quarter Result on 2011-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 17-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     82.88%    YoY -     -79.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 13,436 14,461 15,148 16,685 16,809 16,032 16,419 -12.50%
  QoQ % -7.09% -4.54% -9.21% -0.74% 4.85% -2.36% -
  Horiz. % 81.83% 88.07% 92.26% 101.62% 102.38% 97.64% 100.00%
PBT -652 67 127 549 319 -721 500 -
  QoQ % -1,073.13% -47.24% -76.87% 72.10% 144.24% -244.20% -
  Horiz. % -130.40% 13.40% 25.40% 109.80% 63.80% -144.20% 100.00%
Tax -7 187 -19 -15 -27 -124 -30 -62.07%
  QoQ % -103.74% 1,084.21% -26.67% 44.44% 78.23% -313.33% -
  Horiz. % 23.33% -623.33% 63.33% 50.00% 90.00% 413.33% 100.00%
NP -659 254 108 534 292 -845 470 -
  QoQ % -359.45% 135.19% -79.78% 82.88% 134.56% -279.79% -
  Horiz. % -140.21% 54.04% 22.98% 113.62% 62.13% -179.79% 100.00%
NP to SH -659 254 108 534 292 -845 470 -
  QoQ % -359.45% 135.19% -79.78% 82.88% 134.56% -279.79% -
  Horiz. % -140.21% 54.04% 22.98% 113.62% 62.13% -179.79% 100.00%
Tax Rate - % -279.10 % 14.96 % 2.73 % 8.46 % - % 6.00 % -
  QoQ % 0.00% -1,965.64% 447.99% -67.73% 0.00% 0.00% -
  Horiz. % 0.00% -4,651.67% 249.33% 45.50% 141.00% 0.00% 100.00%
Total Cost 14,095 14,207 15,040 16,151 16,517 16,877 15,949 -7.90%
  QoQ % -0.79% -5.54% -6.88% -2.22% -2.13% 5.82% -
  Horiz. % 88.38% 89.08% 94.30% 101.27% 103.56% 105.82% 100.00%
Net Worth 61,781 62,807 61,200 62,606 61,593 61,203 62,058 -0.30%
  QoQ % -1.63% 2.63% -2.25% 1.64% 0.64% -1.38% -
  Horiz. % 99.55% 101.21% 98.62% 100.88% 99.25% 98.62% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 923 - - - 685 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.81% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 363.64 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 61,781 62,807 61,200 62,606 61,593 61,203 62,058 -0.30%
  QoQ % -1.63% 2.63% -2.25% 1.64% 0.64% -1.38% -
  Horiz. % 99.55% 101.21% 98.62% 100.88% 99.25% 98.62% 100.00%
NOSH 45,763 46,181 45,000 46,034 45,625 45,674 45,631 0.19%
  QoQ % -0.90% 2.63% -2.25% 0.90% -0.11% 0.09% -
  Horiz. % 100.29% 101.21% 98.62% 100.88% 99.99% 100.10% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.90 % 1.76 % 0.71 % 3.20 % 1.74 % -5.27 % 2.86 % -
  QoQ % -378.41% 147.89% -77.81% 83.91% 133.02% -284.27% -
  Horiz. % -171.33% 61.54% 24.83% 111.89% 60.84% -184.27% 100.00%
ROE -1.07 % 0.40 % 0.18 % 0.85 % 0.47 % -1.38 % 0.76 % -
  QoQ % -367.50% 122.22% -78.82% 80.85% 134.06% -281.58% -
  Horiz. % -140.79% 52.63% 23.68% 111.84% 61.84% -181.58% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.36 31.31 33.66 36.24 36.84 35.10 35.98 -12.67%
  QoQ % -6.23% -6.98% -7.12% -1.63% 4.96% -2.45% -
  Horiz. % 81.60% 87.02% 93.55% 100.72% 102.39% 97.55% 100.00%
EPS -1.44 0.55 0.24 1.16 0.64 -1.85 1.03 -
  QoQ % -361.82% 129.17% -79.31% 81.25% 134.59% -279.61% -
  Horiz. % -139.81% 53.40% 23.30% 112.62% 62.14% -179.61% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3500 1.3600 1.3600 1.3600 1.3500 1.3400 1.3600 -0.49%
  QoQ % -0.74% 0.00% 0.00% 0.74% 0.75% -1.47% -
  Horiz. % 99.26% 100.00% 100.00% 100.00% 99.26% 98.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.93 16.07 16.83 18.54 18.68 17.81 18.24 -12.49%
  QoQ % -7.09% -4.52% -9.22% -0.75% 4.88% -2.36% -
  Horiz. % 81.85% 88.10% 92.27% 101.64% 102.41% 97.64% 100.00%
EPS -0.73 0.28 0.12 0.59 0.32 -0.94 0.52 -
  QoQ % -360.71% 133.33% -79.66% 84.37% 134.04% -280.77% -
  Horiz. % -140.38% 53.85% 23.08% 113.46% 61.54% -180.77% 100.00%
DPS 0.00 1.03 0.00 0.00 0.00 0.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.53% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6865 0.6979 0.6800 0.6956 0.6844 0.6800 0.6895 -0.29%
  QoQ % -1.63% 2.63% -2.24% 1.64% 0.65% -1.38% -
  Horiz. % 99.56% 101.22% 98.62% 100.88% 99.26% 98.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.4500 0.4500 0.4250 0.4800 0.5150 0.5000 0.8100 -
P/RPS 1.53 1.44 1.26 1.32 1.40 1.42 2.25 -22.65%
  QoQ % 6.25% 14.29% -4.55% -5.71% -1.41% -36.89% -
  Horiz. % 68.00% 64.00% 56.00% 58.67% 62.22% 63.11% 100.00%
P/EPS -31.25 81.82 177.08 41.38 80.47 -27.03 78.64 -
  QoQ % -138.19% -53.79% 327.94% -48.58% 397.71% -134.37% -
  Horiz. % -39.74% 104.04% 225.18% 52.62% 102.33% -34.37% 100.00%
EY -3.20 1.22 0.56 2.42 1.24 -3.70 1.27 -
  QoQ % -362.30% 117.86% -76.86% 95.16% 133.51% -391.34% -
  Horiz. % -251.97% 96.06% 44.09% 190.55% 97.64% -291.34% 100.00%
DY 0.00 4.44 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 148.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.33 0.33 0.31 0.35 0.38 0.37 0.60 -32.85%
  QoQ % 0.00% 6.45% -11.43% -7.89% 2.70% -38.33% -
  Horiz. % 55.00% 55.00% 51.67% 58.33% 63.33% 61.67% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 29/11/11 17/08/11 18/05/11 28/02/11 23/11/10 -
Price 0.4700 0.4400 0.4400 0.4250 0.4700 0.5500 0.7800 -
P/RPS 1.60 1.41 1.31 1.17 1.28 1.57 2.17 -18.37%
  QoQ % 13.48% 7.63% 11.97% -8.59% -18.47% -27.65% -
  Horiz. % 73.73% 64.98% 60.37% 53.92% 58.99% 72.35% 100.00%
P/EPS -32.64 80.00 183.33 36.64 73.44 -29.73 75.73 -
  QoQ % -140.80% -56.36% 400.35% -50.11% 347.02% -139.26% -
  Horiz. % -43.10% 105.64% 242.08% 48.38% 96.98% -39.26% 100.00%
EY -3.06 1.25 0.55 2.73 1.36 -3.36 1.32 -
  QoQ % -344.80% 127.27% -79.85% 100.74% 140.48% -354.55% -
  Horiz. % -231.82% 94.70% 41.67% 206.82% 103.03% -254.55% 100.00%
DY 0.00 4.55 0.00 0.00 0.00 2.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.35 0.32 0.32 0.31 0.35 0.41 0.57 -27.74%
  QoQ % 9.38% 0.00% 3.23% -11.43% -14.63% -28.07% -
  Horiz. % 61.40% 56.14% 56.14% 54.39% 61.40% 71.93% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

219  350  559  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.31+0.025 
 DRBHCOM 2.59-0.36 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.235-0.03 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 VSOLAR 0.13-0.005 
 IWCITY 0.94-0.01 
 HSI-C7E 0.15+0.015 
 TAWIN-PA 0.0450.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers