Highlights

[CGB] QoQ Quarter Result on 2011-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     135.19%    YoY -     130.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,758 14,279 13,436 14,461 15,148 16,685 16,809 -16.75%
  QoQ % -10.65% 6.27% -7.09% -4.54% -9.21% -0.74% -
  Horiz. % 75.90% 84.95% 79.93% 86.03% 90.12% 99.26% 100.00%
PBT -756 -61 -652 67 127 549 319 -
  QoQ % -1,139.34% 90.64% -1,073.13% -47.24% -76.87% 72.10% -
  Horiz. % -236.99% -19.12% -204.39% 21.00% 39.81% 172.10% 100.00%
Tax 0 0 -7 187 -19 -15 -27 -
  QoQ % 0.00% 0.00% -103.74% 1,084.21% -26.67% 44.44% -
  Horiz. % -0.00% -0.00% 25.93% -692.59% 70.37% 55.56% 100.00%
NP -756 -61 -659 254 108 534 292 -
  QoQ % -1,139.34% 90.74% -359.45% 135.19% -79.78% 82.88% -
  Horiz. % -258.90% -20.89% -225.68% 86.99% 36.99% 182.88% 100.00%
NP to SH -756 -61 -659 254 108 534 292 -
  QoQ % -1,139.34% 90.74% -359.45% 135.19% -79.78% 82.88% -
  Horiz. % -258.90% -20.89% -225.68% 86.99% 36.99% 182.88% 100.00%
Tax Rate - % - % - % -279.10 % 14.96 % 2.73 % 8.46 % -
  QoQ % 0.00% 0.00% 0.00% -1,965.64% 447.99% -67.73% -
  Horiz. % 0.00% 0.00% 0.00% -3,299.05% 176.83% 32.27% 100.00%
Total Cost 13,514 14,340 14,095 14,207 15,040 16,151 16,517 -12.49%
  QoQ % -5.76% 1.74% -0.79% -5.54% -6.88% -2.22% -
  Horiz. % 81.82% 86.82% 85.34% 86.01% 91.06% 97.78% 100.00%
Net Worth 60,021 63,346 61,781 62,807 61,200 62,606 61,593 -1.70%
  QoQ % -5.25% 2.53% -1.63% 2.63% -2.25% 1.64% -
  Horiz. % 97.45% 102.85% 100.30% 101.97% 99.36% 101.64% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 923 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 0.00% 0.00% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 60,021 63,346 61,781 62,807 61,200 62,606 61,593 -1.70%
  QoQ % -5.25% 2.53% -1.63% 2.63% -2.25% 1.64% -
  Horiz. % 97.45% 102.85% 100.30% 101.97% 99.36% 101.64% 100.00%
NOSH 45,818 46,923 45,763 46,181 45,000 46,034 45,625 0.28%
  QoQ % -2.35% 2.53% -0.90% 2.63% -2.25% 0.90% -
  Horiz. % 100.42% 102.85% 100.30% 101.22% 98.63% 100.90% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -5.93 % -0.43 % -4.90 % 1.76 % 0.71 % 3.20 % 1.74 % -
  QoQ % -1,279.07% 91.22% -378.41% 147.89% -77.81% 83.91% -
  Horiz. % -340.80% -24.71% -281.61% 101.15% 40.80% 183.91% 100.00%
ROE -1.26 % -0.10 % -1.07 % 0.40 % 0.18 % 0.85 % 0.47 % -
  QoQ % -1,160.00% 90.65% -367.50% 122.22% -78.82% 80.85% -
  Horiz. % -268.09% -21.28% -227.66% 85.11% 38.30% 180.85% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.84 30.43 29.36 31.31 33.66 36.24 36.84 -16.99%
  QoQ % -8.51% 3.64% -6.23% -6.98% -7.12% -1.63% -
  Horiz. % 75.57% 82.60% 79.70% 84.99% 91.37% 98.37% 100.00%
EPS -1.65 -0.13 -1.44 0.55 0.24 1.16 0.64 -
  QoQ % -1,169.23% 90.97% -361.82% 129.17% -79.31% 81.25% -
  Horiz. % -257.81% -20.31% -225.00% 85.94% 37.50% 181.25% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.3100 1.3500 1.3500 1.3600 1.3600 1.3600 1.3500 -1.98%
  QoQ % -2.96% 0.00% -0.74% 0.00% 0.00% 0.74% -
  Horiz. % 97.04% 100.00% 100.00% 100.74% 100.74% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.18 15.87 14.93 16.07 16.83 18.54 18.68 -16.74%
  QoQ % -10.65% 6.30% -7.09% -4.52% -9.22% -0.75% -
  Horiz. % 75.91% 84.96% 79.93% 86.03% 90.10% 99.25% 100.00%
EPS -0.84 -0.07 -0.73 0.28 0.12 0.59 0.32 -
  QoQ % -1,100.00% 90.41% -360.71% 133.33% -79.66% 84.37% -
  Horiz. % -262.50% -21.88% -228.12% 87.50% 37.50% 184.38% 100.00%
DPS 0.00 0.00 0.00 1.03 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 0.6669 0.7038 0.6865 0.6979 0.6800 0.6956 0.6844 -1.71%
  QoQ % -5.24% 2.52% -1.63% 2.63% -2.24% 1.64% -
  Horiz. % 97.44% 102.83% 100.31% 101.97% 99.36% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.4400 0.4700 0.4500 0.4500 0.4250 0.4800 0.5150 -
P/RPS 1.58 1.54 1.53 1.44 1.26 1.32 1.40 8.37%
  QoQ % 2.60% 0.65% 6.25% 14.29% -4.55% -5.71% -
  Horiz. % 112.86% 110.00% 109.29% 102.86% 90.00% 94.29% 100.00%
P/EPS -26.67 -361.54 -31.25 81.82 177.08 41.38 80.47 -
  QoQ % 92.62% -1,056.93% -138.19% -53.79% 327.94% -48.58% -
  Horiz. % -33.14% -449.29% -38.83% 101.68% 220.06% 51.42% 100.00%
EY -3.75 -0.28 -3.20 1.22 0.56 2.42 1.24 -
  QoQ % -1,239.29% 91.25% -362.30% 117.86% -76.86% 95.16% -
  Horiz. % -302.42% -22.58% -258.06% 98.39% 45.16% 195.16% 100.00%
DY 0.00 0.00 0.00 4.44 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 0.34 0.35 0.33 0.33 0.31 0.35 0.38 -7.13%
  QoQ % -2.86% 6.06% 0.00% 6.45% -11.43% -7.89% -
  Horiz. % 89.47% 92.11% 86.84% 86.84% 81.58% 92.11% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 30/05/12 29/02/12 29/11/11 17/08/11 18/05/11 -
Price 0.4200 0.4300 0.4700 0.4400 0.4400 0.4250 0.4700 -
P/RPS 1.51 1.41 1.60 1.41 1.31 1.17 1.28 11.61%
  QoQ % 7.09% -11.88% 13.48% 7.63% 11.97% -8.59% -
  Horiz. % 117.97% 110.16% 125.00% 110.16% 102.34% 91.41% 100.00%
P/EPS -25.45 -330.77 -32.64 80.00 183.33 36.64 73.44 -
  QoQ % 92.31% -913.39% -140.80% -56.36% 400.35% -50.11% -
  Horiz. % -34.65% -450.39% -44.44% 108.93% 249.63% 49.89% 100.00%
EY -3.93 -0.30 -3.06 1.25 0.55 2.73 1.36 -
  QoQ % -1,210.00% 90.20% -344.80% 127.27% -79.85% 100.74% -
  Horiz. % -288.97% -22.06% -225.00% 91.91% 40.44% 200.74% 100.00%
DY 0.00 0.00 0.00 4.55 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 0.32 0.32 0.35 0.32 0.32 0.31 0.35 -5.78%
  QoQ % 0.00% -8.57% 9.38% 0.00% 3.23% -11.43% -
  Horiz. % 91.43% 91.43% 100.00% 91.43% 91.43% 88.57% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers