Highlights

[CGB] QoQ Quarter Result on 2016-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2,977.27%    YoY -     128.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 16,455 15,415 17,238 14,214 13,787 14,365 13,708 12.94%
  QoQ % 6.75% -10.58% 21.27% 3.10% -4.02% 4.79% -
  Horiz. % 120.04% 112.45% 125.75% 103.69% 100.58% 104.79% 100.00%
PBT 344 303 762 633 19 502 131 90.23%
  QoQ % 13.53% -60.24% 20.38% 3,231.58% -96.22% 283.21% -
  Horiz. % 262.60% 231.30% 581.68% 483.21% 14.50% 383.21% 100.00%
Tax -3 0 0 0 -41 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.32% -0.00% -0.00% -0.00% 100.00% - -
NP 341 303 762 633 -22 502 131 89.12%
  QoQ % 12.54% -60.24% 20.38% 2,977.27% -104.38% 283.21% -
  Horiz. % 260.31% 231.30% 581.68% 483.21% -16.79% 383.21% 100.00%
NP to SH 341 303 762 633 -22 502 131 89.12%
  QoQ % 12.54% -60.24% 20.38% 2,977.27% -104.38% 283.21% -
  Horiz. % 260.31% 231.30% 581.68% 483.21% -16.79% 383.21% 100.00%
Tax Rate 0.87 % - % - % - % 215.79 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.40% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 16,114 15,112 16,476 13,581 13,809 13,863 13,577 12.09%
  QoQ % 6.63% -8.28% 21.32% -1.65% -0.39% 2.11% -
  Horiz. % 118.69% 111.31% 121.35% 100.03% 101.71% 102.11% 100.00%
Net Worth 50,999 48,697 47,481 43,823 44,864 44,723 43,817 10.64%
  QoQ % 4.73% 2.56% 8.35% -2.32% 0.31% 2.07% -
  Horiz. % 116.39% 111.14% 108.36% 100.01% 102.39% 102.07% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 50,999 48,697 47,481 43,823 44,864 44,723 43,817 10.64%
  QoQ % 4.73% 2.56% 8.35% -2.32% 0.31% 2.07% -
  Horiz. % 116.39% 111.14% 108.36% 100.01% 102.39% 102.07% 100.00%
NOSH 50,000 48,215 47,011 44,265 45,780 45,636 45,172 7.00%
  QoQ % 3.70% 2.56% 6.20% -3.31% 0.31% 1.03% -
  Horiz. % 110.69% 106.74% 104.07% 97.99% 101.35% 101.03% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.07 % 1.97 % 4.42 % 4.45 % -0.16 % 3.49 % 0.96 % 66.83%
  QoQ % 5.08% -55.43% -0.67% 2,881.25% -104.58% 263.54% -
  Horiz. % 215.62% 205.21% 460.42% 463.54% -16.67% 363.54% 100.00%
ROE 0.67 % 0.62 % 1.60 % 1.44 % -0.05 % 1.12 % 0.30 % 70.77%
  QoQ % 8.06% -61.25% 11.11% 2,980.00% -104.46% 273.33% -
  Horiz. % 223.33% 206.67% 533.33% 480.00% -16.67% 373.33% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.91 31.97 36.67 32.11 30.12 31.48 30.35 5.54%
  QoQ % 2.94% -12.82% 14.20% 6.61% -4.32% 3.72% -
  Horiz. % 108.43% 105.34% 120.82% 105.80% 99.24% 103.72% 100.00%
EPS 0.68 0.63 1.62 1.43 -0.05 1.10 0.29 76.41%
  QoQ % 7.94% -61.11% 13.29% 2,960.00% -104.55% 279.31% -
  Horiz. % 234.48% 217.24% 558.62% 493.10% -17.24% 379.31% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.0200 1.0100 1.0100 0.9900 0.9800 0.9800 0.9700 3.40%
  QoQ % 0.99% 0.00% 2.02% 1.02% 0.00% 1.03% -
  Horiz. % 105.15% 104.12% 104.12% 102.06% 101.03% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.28 17.13 19.15 15.79 15.32 15.96 15.23 12.93%
  QoQ % 6.71% -10.55% 21.28% 3.07% -4.01% 4.79% -
  Horiz. % 120.03% 112.48% 125.74% 103.68% 100.59% 104.79% 100.00%
EPS 0.38 0.34 0.85 0.70 -0.02 0.56 0.15 85.73%
  QoQ % 11.76% -60.00% 21.43% 3,600.00% -103.57% 273.33% -
  Horiz. % 253.33% 226.67% 566.67% 466.67% -13.33% 373.33% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.5667 0.5411 0.5276 0.4869 0.4985 0.4969 0.4869 10.64%
  QoQ % 4.73% 2.56% 8.36% -2.33% 0.32% 2.05% -
  Horiz. % 116.39% 111.13% 108.36% 100.00% 102.38% 102.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9800 1.1000 1.0100 0.9950 0.9300 0.7400 0.7000 -
P/RPS 2.98 3.44 2.75 3.10 3.09 2.35 2.31 18.49%
  QoQ % -13.37% 25.09% -11.29% 0.32% 31.49% 1.73% -
  Horiz. % 129.00% 148.92% 119.05% 134.20% 133.77% 101.73% 100.00%
P/EPS 143.70 175.04 62.31 69.58 -1,935.25 67.27 241.38 -29.21%
  QoQ % -17.90% 180.92% -10.45% 103.60% -2,976.84% -72.13% -
  Horiz. % 59.53% 72.52% 25.81% 28.83% -801.74% 27.87% 100.00%
EY 0.70 0.57 1.60 1.44 -0.05 1.49 0.41 42.80%
  QoQ % 22.81% -64.37% 11.11% 2,980.00% -103.36% 263.41% -
  Horiz. % 170.73% 139.02% 390.24% 351.22% -12.20% 363.41% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.96 1.09 1.00 1.01 0.95 0.76 0.72 21.12%
  QoQ % -11.93% 9.00% -0.99% 6.32% 25.00% 5.56% -
  Horiz. % 133.33% 151.39% 138.89% 140.28% 131.94% 105.56% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 25/08/17 31/05/17 - 30/11/16 25/08/16 27/05/16 -
Price 1.0500 1.0000 0.9900 0.9600 0.9600 0.9300 0.7200 -
P/RPS 3.19 3.13 2.70 2.99 3.19 2.95 2.37 21.88%
  QoQ % 1.92% 15.93% -9.70% -6.27% 8.14% 24.47% -
  Horiz. % 134.60% 132.07% 113.92% 126.16% 134.60% 124.47% 100.00%
P/EPS 153.96 159.13 61.08 67.13 -1,997.67 84.55 248.28 -27.26%
  QoQ % -3.25% 160.53% -9.01% 103.36% -2,462.71% -65.95% -
  Horiz. % 62.01% 64.09% 24.60% 27.04% -804.60% 34.05% 100.00%
EY 0.65 0.63 1.64 1.49 -0.05 1.18 0.40 38.18%
  QoQ % 3.17% -61.59% 10.07% 3,080.00% -104.24% 195.00% -
  Horiz. % 162.50% 157.50% 410.00% 372.50% -12.50% 295.00% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.03 0.99 0.98 0.97 0.98 0.95 0.74 24.64%
  QoQ % 4.04% 1.02% 1.03% -1.02% 3.16% 28.38% -
  Horiz. % 139.19% 133.78% 132.43% 131.08% 132.43% 128.38% 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.
 


 

243  353  571  1092 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.32-0.085 
 DRBHCOM 2.61-0.34 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.22+0.05 
 KNM 0.35-0.015 
 SAPNRG 0.27-0.005 
 VSOLAR 0.13-0.005 
 HSI-C7E 0.155-0.055 
 HSI-H6Q 0.485+0.115 
 IWCITY 0.94-0.01 

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