Highlights

[CGB] QoQ Quarter Result on 2017-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     12.54%    YoY -     1,650.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 12,544 15,344 13,779 16,455 15,415 17,238 14,214 -8.02%
  QoQ % -18.25% 11.36% -16.26% 6.75% -10.58% 21.27% -
  Horiz. % 88.25% 107.95% 96.94% 115.77% 108.45% 121.27% 100.00%
PBT -991 64 -145 344 303 762 633 -
  QoQ % -1,648.44% 144.14% -142.15% 13.53% -60.24% 20.38% -
  Horiz. % -156.56% 10.11% -22.91% 54.34% 47.87% 120.38% 100.00%
Tax 0 0 2,238 -3 0 0 0 -
  QoQ % 0.00% 0.00% 74,700.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -74,600.00% 100.00% - - -
NP -991 64 2,093 341 303 762 633 -
  QoQ % -1,648.44% -96.94% 513.78% 12.54% -60.24% 20.38% -
  Horiz. % -156.56% 10.11% 330.65% 53.87% 47.87% 120.38% 100.00%
NP to SH -991 64 2,093 341 303 762 633 -
  QoQ % -1,648.44% -96.94% 513.78% 12.54% -60.24% 20.38% -
  Horiz. % -156.56% 10.11% 330.65% 53.87% 47.87% 120.38% 100.00%
Tax Rate - % - % - % 0.87 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 13,535 15,280 11,686 16,114 15,112 16,476 13,581 -0.23%
  QoQ % -11.42% 30.75% -27.48% 6.63% -8.28% 21.32% -
  Horiz. % 99.66% 112.51% 86.05% 118.65% 111.27% 121.32% 100.00%
Net Worth 56,000 52,999 52,999 50,999 48,697 47,481 43,823 17.81%
  QoQ % 5.66% 0.00% 3.92% 4.73% 2.56% 8.35% -
  Horiz. % 127.79% 120.94% 120.94% 116.38% 111.12% 108.35% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 875 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 56,000 52,999 52,999 50,999 48,697 47,481 43,823 17.81%
  QoQ % 5.66% 0.00% 3.92% 4.73% 2.56% 8.35% -
  Horiz. % 127.79% 120.94% 120.94% 116.38% 111.12% 108.35% 100.00%
NOSH 50,000 50,000 50,000 50,000 48,215 47,011 44,265 8.48%
  QoQ % 0.00% 0.00% 0.00% 3.70% 2.56% 6.20% -
  Horiz. % 112.95% 112.95% 112.95% 112.95% 108.92% 106.20% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -7.90 % 0.42 % 15.19 % 2.07 % 1.97 % 4.42 % 4.45 % -
  QoQ % -1,980.95% -97.24% 633.82% 5.08% -55.43% -0.67% -
  Horiz. % -177.53% 9.44% 341.35% 46.52% 44.27% 99.33% 100.00%
ROE -1.77 % 0.12 % 3.95 % 0.67 % 0.62 % 1.60 % 1.44 % -
  QoQ % -1,575.00% -96.96% 489.55% 8.06% -61.25% 11.11% -
  Horiz. % -122.92% 8.33% 274.31% 46.53% 43.06% 111.11% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 25.09 30.69 27.56 32.91 31.97 36.67 32.11 -15.20%
  QoQ % -18.25% 11.36% -16.26% 2.94% -12.82% 14.20% -
  Horiz. % 78.14% 95.58% 85.83% 102.49% 99.56% 114.20% 100.00%
EPS -1.98 0.13 4.19 0.68 0.63 1.62 1.43 -
  QoQ % -1,623.08% -96.90% 516.18% 7.94% -61.11% 13.29% -
  Horiz. % -138.46% 9.09% 293.01% 47.55% 44.06% 113.29% 100.00%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.1200 1.0600 1.0600 1.0200 1.0100 1.0100 0.9900 8.60%
  QoQ % 5.66% 0.00% 3.92% 0.99% 0.00% 2.02% -
  Horiz. % 113.13% 107.07% 107.07% 103.03% 102.02% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.94 17.05 15.31 18.28 17.13 19.15 15.79 -7.99%
  QoQ % -18.24% 11.37% -16.25% 6.71% -10.55% 21.28% -
  Horiz. % 88.28% 107.98% 96.96% 115.77% 108.49% 121.28% 100.00%
EPS -1.10 0.07 2.33 0.38 0.34 0.85 0.70 -
  QoQ % -1,671.43% -97.00% 513.16% 11.76% -60.00% 21.43% -
  Horiz. % -157.14% 10.00% 332.86% 54.29% 48.57% 121.43% 100.00%
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6222 0.5889 0.5889 0.5667 0.5411 0.5276 0.4869 17.81%
  QoQ % 5.65% 0.00% 3.92% 4.73% 2.56% 8.36% -
  Horiz. % 127.79% 120.95% 120.95% 116.39% 111.13% 108.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.3000 0.9900 1.0300 0.9800 1.1000 1.0100 0.9950 -
P/RPS 5.18 3.23 3.74 2.98 3.44 2.75 3.10 40.95%
  QoQ % 60.37% -13.64% 25.50% -13.37% 25.09% -11.29% -
  Horiz. % 167.10% 104.19% 120.65% 96.13% 110.97% 88.71% 100.00%
P/EPS -65.59 773.44 24.61 143.70 175.04 62.31 69.58 -
  QoQ % -108.48% 3,042.79% -82.87% -17.90% 180.92% -10.45% -
  Horiz. % -94.27% 1,111.58% 35.37% 206.52% 251.57% 89.55% 100.00%
EY -1.52 0.13 4.06 0.70 0.57 1.60 1.44 -
  QoQ % -1,269.23% -96.80% 480.00% 22.81% -64.37% 11.11% -
  Horiz. % -105.56% 9.03% 281.94% 48.61% 39.58% 111.11% 100.00%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.16 0.93 0.97 0.96 1.09 1.00 1.01 9.70%
  QoQ % 24.73% -4.12% 1.04% -11.93% 9.00% -0.99% -
  Horiz. % 114.85% 92.08% 96.04% 95.05% 107.92% 99.01% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 28/11/17 25/08/17 31/05/17 - -
Price 1.3800 1.2800 1.0000 1.0500 1.0000 0.9900 0.9600 -
P/RPS 5.50 4.17 3.63 3.19 3.13 2.70 2.99 50.30%
  QoQ % 31.89% 14.88% 13.79% 1.92% 15.93% -9.70% -
  Horiz. % 183.95% 139.46% 121.40% 106.69% 104.68% 90.30% 100.00%
P/EPS -69.63 1,000.00 23.89 153.96 159.13 61.08 67.13 -
  QoQ % -106.96% 4,085.85% -84.48% -3.25% 160.53% -9.01% -
  Horiz. % -103.72% 1,489.65% 35.59% 229.35% 237.05% 90.99% 100.00%
EY -1.44 0.10 4.19 0.65 0.63 1.64 1.49 -
  QoQ % -1,540.00% -97.61% 544.62% 3.17% -61.59% 10.07% -
  Horiz. % -96.64% 6.71% 281.21% 43.62% 42.28% 110.07% 100.00%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.23 1.21 0.94 1.03 0.99 0.98 0.97 17.20%
  QoQ % 1.65% 28.72% -8.74% 4.04% 1.02% 1.03% -
  Horiz. % 126.80% 124.74% 96.91% 106.19% 102.06% 101.03% 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.
 


 

362  322  529  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.135-0.015 
 GPACKET-WB 0.1750.00 
 BJLAND 0.24+0.015 
 HSI-C7F 0.37-0.06 
 JAKS 0.815-0.005 
 HSI-H6P 0.195+0.035 
 HSI-C7E 0.19-0.05 
 KNM 0.36-0.015 
 NETX 0.0150.00 
 SNTORIA 0.25+0.02 
Partners & Brokers