Highlights

[CGB] QoQ Quarter Result on 2011-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 18-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     134.56%    YoY -     151.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 14,461 15,148 16,685 16,809 16,032 16,419 17,346 -11.39%
  QoQ % -4.54% -9.21% -0.74% 4.85% -2.36% -5.34% -
  Horiz. % 83.37% 87.33% 96.19% 96.90% 92.42% 94.66% 100.00%
PBT 67 127 549 319 -721 500 2,583 -91.18%
  QoQ % -47.24% -76.87% 72.10% 144.24% -244.20% -80.64% -
  Horiz. % 2.59% 4.92% 21.25% 12.35% -27.91% 19.36% 100.00%
Tax 187 -19 -15 -27 -124 -30 -20 -
  QoQ % 1,084.21% -26.67% 44.44% 78.23% -313.33% -50.00% -
  Horiz. % -935.00% 95.00% 75.00% 135.00% 620.00% 150.00% 100.00%
NP 254 108 534 292 -845 470 2,563 -78.49%
  QoQ % 135.19% -79.78% 82.88% 134.56% -279.79% -81.66% -
  Horiz. % 9.91% 4.21% 20.83% 11.39% -32.97% 18.34% 100.00%
NP to SH 254 108 534 292 -845 470 2,563 -78.49%
  QoQ % 135.19% -79.78% 82.88% 134.56% -279.79% -81.66% -
  Horiz. % 9.91% 4.21% 20.83% 11.39% -32.97% 18.34% 100.00%
Tax Rate -279.10 % 14.96 % 2.73 % 8.46 % - % 6.00 % 0.77 % -
  QoQ % -1,965.64% 447.99% -67.73% 0.00% 0.00% 679.22% -
  Horiz. % -36,246.76% 1,942.86% 354.55% 1,098.70% 0.00% 779.22% 100.00%
Total Cost 14,207 15,040 16,151 16,517 16,877 15,949 14,783 -2.61%
  QoQ % -5.54% -6.88% -2.22% -2.13% 5.82% 7.89% -
  Horiz. % 96.10% 101.74% 109.25% 111.73% 114.16% 107.89% 100.00%
Net Worth 62,807 61,200 62,606 61,593 61,203 62,058 62,701 0.11%
  QoQ % 2.63% -2.25% 1.64% 0.64% -1.38% -1.03% -
  Horiz. % 100.17% 97.60% 99.85% 98.23% 97.61% 98.97% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 923 - - - 685 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 100.00% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,807 61,200 62,606 61,593 61,203 62,058 62,701 0.11%
  QoQ % 2.63% -2.25% 1.64% 0.64% -1.38% -1.03% -
  Horiz. % 100.17% 97.60% 99.85% 98.23% 97.61% 98.97% 100.00%
NOSH 46,181 45,000 46,034 45,625 45,674 45,631 45,767 0.60%
  QoQ % 2.63% -2.25% 0.90% -0.11% 0.09% -0.30% -
  Horiz. % 100.90% 98.32% 100.58% 99.69% 99.80% 99.70% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.76 % 0.71 % 3.20 % 1.74 % -5.27 % 2.86 % 14.78 % -75.70%
  QoQ % 147.89% -77.81% 83.91% 133.02% -284.27% -80.65% -
  Horiz. % 11.91% 4.80% 21.65% 11.77% -35.66% 19.35% 100.00%
ROE 0.40 % 0.18 % 0.85 % 0.47 % -1.38 % 0.76 % 4.09 % -78.68%
  QoQ % 122.22% -78.82% 80.85% 134.06% -281.58% -81.42% -
  Horiz. % 9.78% 4.40% 20.78% 11.49% -33.74% 18.58% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.31 33.66 36.24 36.84 35.10 35.98 37.90 -11.93%
  QoQ % -6.98% -7.12% -1.63% 4.96% -2.45% -5.07% -
  Horiz. % 82.61% 88.81% 95.62% 97.20% 92.61% 94.93% 100.00%
EPS 0.55 0.24 1.16 0.64 -1.85 1.03 5.60 -78.62%
  QoQ % 129.17% -79.31% 81.25% 134.59% -279.61% -81.61% -
  Horiz. % 9.82% 4.29% 20.71% 11.43% -33.04% 18.39% 100.00%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3600 1.3600 1.3600 1.3500 1.3400 1.3600 1.3700 -0.49%
  QoQ % 0.00% 0.00% 0.74% 0.75% -1.47% -0.73% -
  Horiz. % 99.27% 99.27% 99.27% 98.54% 97.81% 99.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.07 16.83 18.54 18.68 17.81 18.24 19.27 -11.37%
  QoQ % -4.52% -9.22% -0.75% 4.88% -2.36% -5.35% -
  Horiz. % 83.39% 87.34% 96.21% 96.94% 92.42% 94.65% 100.00%
EPS 0.28 0.12 0.59 0.32 -0.94 0.52 2.85 -78.62%
  QoQ % 133.33% -79.66% 84.37% 134.04% -280.77% -81.75% -
  Horiz. % 9.82% 4.21% 20.70% 11.23% -32.98% 18.25% 100.00%
DPS 1.03 0.00 0.00 0.00 0.76 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.53% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6979 0.6800 0.6956 0.6844 0.6800 0.6895 0.6967 0.11%
  QoQ % 2.63% -2.24% 1.64% 0.65% -1.38% -1.03% -
  Horiz. % 100.17% 97.60% 99.84% 98.23% 97.60% 98.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.4500 0.4250 0.4800 0.5150 0.5000 0.8100 0.8100 -
P/RPS 1.44 1.26 1.32 1.40 1.42 2.25 2.14 -23.16%
  QoQ % 14.29% -4.55% -5.71% -1.41% -36.89% 5.14% -
  Horiz. % 67.29% 58.88% 61.68% 65.42% 66.36% 105.14% 100.00%
P/EPS 81.82 177.08 41.38 80.47 -27.03 78.64 14.46 216.54%
  QoQ % -53.79% 327.94% -48.58% 397.71% -134.37% 443.85% -
  Horiz. % 565.84% 1,224.62% 286.17% 556.50% -186.93% 543.85% 100.00%
EY 1.22 0.56 2.42 1.24 -3.70 1.27 6.91 -68.43%
  QoQ % 117.86% -76.86% 95.16% 133.51% -391.34% -81.62% -
  Horiz. % 17.66% 8.10% 35.02% 17.95% -53.55% 18.38% 100.00%
DY 4.44 0.00 0.00 0.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 148.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.31 0.35 0.38 0.37 0.60 0.59 -32.04%
  QoQ % 6.45% -11.43% -7.89% 2.70% -38.33% 1.69% -
  Horiz. % 55.93% 52.54% 59.32% 64.41% 62.71% 101.69% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 17/08/11 18/05/11 28/02/11 23/11/10 25/08/10 -
Price 0.4400 0.4400 0.4250 0.4700 0.5500 0.7800 0.7000 -
P/RPS 1.41 1.31 1.17 1.28 1.57 2.17 1.85 -16.52%
  QoQ % 7.63% 11.97% -8.59% -18.47% -27.65% 17.30% -
  Horiz. % 76.22% 70.81% 63.24% 69.19% 84.86% 117.30% 100.00%
P/EPS 80.00 183.33 36.64 73.44 -29.73 75.73 12.50 243.55%
  QoQ % -56.36% 400.35% -50.11% 347.02% -139.26% 505.84% -
  Horiz. % 640.00% 1,466.64% 293.12% 587.52% -237.84% 605.84% 100.00%
EY 1.25 0.55 2.73 1.36 -3.36 1.32 8.00 -70.89%
  QoQ % 127.27% -79.85% 100.74% 140.48% -354.55% -83.50% -
  Horiz. % 15.62% 6.88% 34.12% 17.00% -42.00% 16.50% 100.00%
DY 4.55 0.00 0.00 0.00 2.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.32 0.31 0.35 0.41 0.57 0.51 -26.65%
  QoQ % 0.00% 3.23% -11.43% -14.63% -28.07% 11.76% -
  Horiz. % 62.75% 62.75% 60.78% 68.63% 80.39% 111.76% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
4. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
5. Is Trump's economic team up for a trade war? Good Articles to Share
6. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
7. Stocks tumble, yen rallies as US and China escalate trade war Good Articles to Share
8. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
Partners & Brokers