Highlights

[CGB] QoQ Quarter Result on 2009-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     216.03%    YoY -     3.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,419 17,346 15,918 14,817 16,397 17,006 14,065 10.86%
  QoQ % -5.34% 8.97% 7.43% -9.64% -3.58% 20.91% -
  Horiz. % 116.74% 123.33% 113.17% 105.35% 116.58% 120.91% 100.00%
PBT 500 2,583 132 503 145 354 21 726.03%
  QoQ % -80.64% 1,856.82% -73.76% 246.90% -59.04% 1,585.71% -
  Horiz. % 2,380.95% 12,300.00% 628.57% 2,395.24% 690.48% 1,685.71% 100.00%
Tax -30 -20 -16 -89 -14 -36 0 -
  QoQ % -50.00% -25.00% 82.02% -535.71% 61.11% 0.00% -
  Horiz. % 83.33% 55.56% 44.44% 247.22% 38.89% 100.00% -
NP 470 2,563 116 414 131 318 21 692.68%
  QoQ % -81.66% 2,109.48% -71.98% 216.03% -58.81% 1,414.29% -
  Horiz. % 2,238.10% 12,204.76% 552.38% 1,971.43% 623.81% 1,514.29% 100.00%
NP to SH 470 2,563 116 414 131 318 21 692.68%
  QoQ % -81.66% 2,109.48% -71.98% 216.03% -58.81% 1,414.29% -
  Horiz. % 2,238.10% 12,204.76% 552.38% 1,971.43% 623.81% 1,514.29% 100.00%
Tax Rate 6.00 % 0.77 % 12.12 % 17.69 % 9.66 % 10.17 % - % -
  QoQ % 679.22% -93.65% -31.49% 83.13% -5.01% 0.00% -
  Horiz. % 59.00% 7.57% 119.17% 173.94% 94.99% 100.00% -
Total Cost 15,949 14,783 15,802 14,403 16,266 16,688 14,044 8.84%
  QoQ % 7.89% -6.45% 9.71% -11.45% -2.53% 18.83% -
  Horiz. % 113.56% 105.26% 112.52% 102.56% 115.82% 118.83% 100.00%
Net Worth 62,058 62,701 60,783 45,942 58,724 60,373 54,599 8.90%
  QoQ % -1.03% 3.16% 32.31% -21.77% -2.73% 10.57% -
  Horiz. % 113.66% 114.84% 111.33% 84.14% 107.55% 110.57% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 689 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 166.46 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 62,058 62,701 60,783 45,942 58,724 60,373 54,599 8.90%
  QoQ % -1.03% 3.16% 32.31% -21.77% -2.73% 10.57% -
  Horiz. % 113.66% 114.84% 111.33% 84.14% 107.55% 110.57% 100.00%
NOSH 45,631 45,767 46,400 45,942 45,172 46,086 41,999 5.68%
  QoQ % -0.30% -1.36% 1.00% 1.70% -1.98% 9.73% -
  Horiz. % 108.65% 108.97% 110.48% 109.39% 107.55% 109.73% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.86 % 14.78 % 0.73 % 2.79 % 0.80 % 1.87 % 0.15 % 612.42%
  QoQ % -80.65% 1,924.66% -73.84% 248.75% -57.22% 1,146.67% -
  Horiz. % 1,906.67% 9,853.33% 486.67% 1,860.00% 533.33% 1,246.67% 100.00%
ROE 0.76 % 4.09 % 0.19 % 0.90 % 0.22 % 0.53 % 0.04 % 610.76%
  QoQ % -81.42% 2,052.63% -78.89% 309.09% -58.49% 1,225.00% -
  Horiz. % 1,900.00% 10,225.00% 475.00% 2,250.00% 550.00% 1,325.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.98 37.90 34.31 32.25 36.30 36.90 33.49 4.89%
  QoQ % -5.07% 10.46% 6.39% -11.16% -1.63% 10.18% -
  Horiz. % 107.44% 113.17% 102.45% 96.30% 108.39% 110.18% 100.00%
EPS 1.03 5.60 0.25 0.90 0.29 0.69 0.05 650.09%
  QoQ % -81.61% 2,140.00% -72.22% 210.34% -57.97% 1,280.00% -
  Horiz. % 2,060.00% 11,200.00% 500.00% 1,800.00% 580.00% 1,380.00% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3600 1.3700 1.3100 1.0000 1.3000 1.3100 1.3000 3.05%
  QoQ % -0.73% 4.58% 31.00% -23.08% -0.76% 0.77% -
  Horiz. % 104.62% 105.38% 100.77% 76.92% 100.00% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.24 19.27 17.69 16.46 18.22 18.90 15.63 10.83%
  QoQ % -5.35% 8.93% 7.47% -9.66% -3.60% 20.92% -
  Horiz. % 116.70% 123.29% 113.18% 105.31% 116.57% 120.92% 100.00%
EPS 0.52 2.85 0.13 0.46 0.15 0.35 0.02 775.90%
  QoQ % -81.75% 2,092.31% -71.74% 206.67% -57.14% 1,650.00% -
  Horiz. % 2,600.00% 14,250.00% 650.00% 2,300.00% 750.00% 1,750.00% 100.00%
DPS 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6895 0.6967 0.6754 0.5105 0.6525 0.6708 0.6067 8.89%
  QoQ % -1.03% 3.15% 32.30% -21.76% -2.73% 10.57% -
  Horiz. % 113.65% 114.83% 111.32% 84.14% 107.55% 110.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.8100 0.8100 0.8100 0.8400 0.6800 0.6800 0.6500 -
P/RPS 2.25 2.14 2.36 2.60 1.87 1.84 1.94 10.38%
  QoQ % 5.14% -9.32% -9.23% 39.04% 1.63% -5.15% -
  Horiz. % 115.98% 110.31% 121.65% 134.02% 96.39% 94.85% 100.00%
P/EPS 78.64 14.46 324.00 93.22 234.48 98.55 1,300.00 -84.56%
  QoQ % 443.85% -95.54% 247.56% -60.24% 137.93% -92.42% -
  Horiz. % 6.05% 1.11% 24.92% 7.17% 18.04% 7.58% 100.00%
EY 1.27 6.91 0.31 1.07 0.43 1.01 0.08 530.59%
  QoQ % -81.62% 2,129.03% -71.03% 148.84% -57.43% 1,162.50% -
  Horiz. % 1,587.50% 8,637.50% 387.50% 1,337.50% 537.50% 1,262.50% 100.00%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.60 0.59 0.62 0.84 0.52 0.52 0.50 12.91%
  QoQ % 1.69% -4.84% -26.19% 61.54% 0.00% 4.00% -
  Horiz. % 120.00% 118.00% 124.00% 168.00% 104.00% 104.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 21/08/09 30/04/09 -
Price 0.7800 0.7000 0.6000 0.8100 0.7000 0.6800 0.3000 -
P/RPS 2.17 1.85 1.75 2.51 1.93 1.84 0.90 79.71%
  QoQ % 17.30% 5.71% -30.28% 30.05% 4.89% 104.44% -
  Horiz. % 241.11% 205.56% 194.44% 278.89% 214.44% 204.44% 100.00%
P/EPS 75.73 12.50 240.00 89.89 241.38 98.55 600.00 -74.81%
  QoQ % 505.84% -94.79% 166.99% -62.76% 144.93% -83.58% -
  Horiz. % 12.62% 2.08% 40.00% 14.98% 40.23% 16.42% 100.00%
EY 1.32 8.00 0.42 1.11 0.41 1.01 0.17 291.63%
  QoQ % -83.50% 1,804.76% -62.16% 170.73% -59.41% 494.12% -
  Horiz. % 776.47% 4,705.88% 247.06% 652.94% 241.18% 594.12% 100.00%
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.57 0.51 0.46 0.81 0.54 0.52 0.23 83.03%
  QoQ % 11.76% 10.87% -43.21% 50.00% 3.85% 126.09% -
  Horiz. % 247.83% 221.74% 200.00% 352.17% 234.78% 226.09% 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.
 


 

187  270  576  1149 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 KNM 0.38-0.01 
 HSI-H6R 0.38+0.015 
 ARMADA 0.235-0.005 
 IMPIANA 0.0250.00 
 FOCUS 0.305+0.01 
 HOMERIZ-WB 0.285-0.02 
 VELESTO-WA 0.13-0.015 
Partners & Brokers