Highlights

[CGB] QoQ Quarter Result on 2013-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     105.47%    YoY -     113.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 15,812 13,945 13,825 14,649 13,104 12,758 14,279 7.02%
  QoQ % 13.39% 0.87% -5.62% 11.79% 2.71% -10.65% -
  Horiz. % 110.74% 97.66% 96.82% 102.59% 91.77% 89.35% 100.00%
PBT 909 -126 -455 75 -1,616 -756 -61 -
  QoQ % 821.43% 72.31% -706.67% 104.64% -113.76% -1,139.34% -
  Horiz. % -1,490.16% 206.56% 745.90% -122.95% 2,649.18% 1,239.34% 100.00%
Tax -36 -13 0 13 8 0 0 -
  QoQ % -176.92% 0.00% 0.00% 62.50% 0.00% 0.00% -
  Horiz. % -450.00% -162.50% 0.00% 162.50% 100.00% - -
NP 873 -139 -455 88 -1,608 -756 -61 -
  QoQ % 728.06% 69.45% -617.05% 105.47% -112.70% -1,139.34% -
  Horiz. % -1,431.15% 227.87% 745.90% -144.26% 2,636.07% 1,239.34% 100.00%
NP to SH 873 -139 -455 88 -1,608 -756 -61 -
  QoQ % 728.06% 69.45% -617.05% 105.47% -112.70% -1,139.34% -
  Horiz. % -1,431.15% 227.87% 745.90% -144.26% 2,636.07% 1,239.34% 100.00%
Tax Rate 3.96 % - % - % -17.33 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -22.85% 0.00% 0.00% 100.00% - - -
Total Cost 14,939 14,084 14,280 14,561 14,712 13,514 14,340 2.76%
  QoQ % 6.07% -1.37% -1.93% -1.03% 8.86% -5.76% -
  Horiz. % 104.18% 98.21% 99.58% 101.54% 102.59% 94.24% 100.00%
Net Worth 58,504 58,379 58,368 59,284 58,535 60,021 63,346 -5.15%
  QoQ % 0.21% 0.02% -1.54% 1.28% -2.48% -5.25% -
  Horiz. % 92.36% 92.16% 92.14% 93.59% 92.41% 94.75% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 799 - - - 685 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.61% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 91.62 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,504 58,379 58,368 59,284 58,535 60,021 63,346 -5.15%
  QoQ % 0.21% 0.02% -1.54% 1.28% -2.48% -5.25% -
  Horiz. % 92.36% 92.16% 92.14% 93.59% 92.41% 94.75% 100.00%
NOSH 45,706 46,333 45,959 46,315 45,730 45,818 46,923 -1.73%
  QoQ % -1.35% 0.81% -0.77% 1.28% -0.19% -2.35% -
  Horiz. % 97.41% 98.74% 97.95% 98.71% 97.46% 97.65% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.52 % -1.00 % -3.29 % 0.60 % -12.27 % -5.93 % -0.43 % -
  QoQ % 652.00% 69.60% -648.33% 104.89% -106.91% -1,279.07% -
  Horiz. % -1,283.72% 232.56% 765.12% -139.53% 2,853.49% 1,379.07% 100.00%
ROE 1.49 % -0.24 % -0.78 % 0.15 % -2.75 % -1.26 % -0.10 % -
  QoQ % 720.83% 69.23% -620.00% 105.45% -118.25% -1,160.00% -
  Horiz. % -1,490.00% 240.00% 780.00% -150.00% 2,750.00% 1,260.00% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 34.59 30.10 30.08 31.63 28.65 27.84 30.43 8.89%
  QoQ % 14.92% 0.07% -4.90% 10.40% 2.91% -8.51% -
  Horiz. % 113.67% 98.92% 98.85% 103.94% 94.15% 91.49% 100.00%
EPS 1.91 -0.30 -0.99 0.19 -3.51 -1.65 -0.13 -
  QoQ % 736.67% 69.70% -621.05% 105.41% -112.73% -1,169.23% -
  Horiz. % -1,469.23% 230.77% 761.54% -146.15% 2,700.00% 1,269.23% 100.00%
DPS 1.75 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. % 116.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2800 1.2600 1.2700 1.2800 1.2800 1.3100 1.3500 -3.48%
  QoQ % 1.59% -0.79% -0.78% 0.00% -2.29% -2.96% -
  Horiz. % 94.81% 93.33% 94.07% 94.81% 94.81% 97.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.57 15.49 15.36 16.28 14.56 14.18 15.87 7.00%
  QoQ % 13.43% 0.85% -5.65% 11.81% 2.68% -10.65% -
  Horiz. % 110.71% 97.61% 96.79% 102.58% 91.75% 89.35% 100.00%
EPS 0.97 -0.15 -0.51 0.10 -1.79 -0.84 -0.07 -
  QoQ % 746.67% 70.59% -610.00% 105.59% -113.10% -1,100.00% -
  Horiz. % -1,385.71% 214.29% 728.57% -142.86% 2,557.14% 1,200.00% 100.00%
DPS 0.89 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. % 117.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6501 0.6487 0.6485 0.6587 0.6504 0.6669 0.7038 -5.14%
  QoQ % 0.22% 0.03% -1.55% 1.28% -2.47% -5.24% -
  Horiz. % 92.37% 92.17% 92.14% 93.59% 92.41% 94.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.7000 0.5500 0.4850 0.4000 0.3800 0.4400 0.4700 -
P/RPS 2.02 1.83 1.61 1.26 1.33 1.58 1.54 19.77%
  QoQ % 10.38% 13.66% 27.78% -5.26% -15.82% 2.60% -
  Horiz. % 131.17% 118.83% 104.55% 81.82% 86.36% 102.60% 100.00%
P/EPS 36.65 -183.33 -48.99 210.53 -10.81 -26.67 -361.54 -
  QoQ % 119.99% -274.22% -123.27% 2,047.55% 59.47% 92.62% -
  Horiz. % -10.14% 50.71% 13.55% -58.23% 2.99% 7.38% 100.00%
EY 2.73 -0.55 -2.04 0.47 -9.25 -3.75 -0.28 -
  QoQ % 596.36% 73.04% -534.04% 105.08% -146.67% -1,239.29% -
  Horiz. % -975.00% 196.43% 728.57% -167.86% 3,303.57% 1,339.29% 100.00%
DY 2.50 0.00 0.00 0.00 3.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.29% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.55 0.44 0.38 0.31 0.30 0.34 0.35 35.05%
  QoQ % 25.00% 15.79% 22.58% 3.33% -11.76% -2.86% -
  Horiz. % 157.14% 125.71% 108.57% 88.57% 85.71% 97.14% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 23/08/13 30/05/13 26/02/13 27/11/12 28/08/12 -
Price 0.7600 0.5600 0.4800 0.5000 0.4050 0.4200 0.4300 -
P/RPS 2.20 1.86 1.60 1.58 1.41 1.51 1.41 34.42%
  QoQ % 18.28% 16.25% 1.27% 12.06% -6.62% 7.09% -
  Horiz. % 156.03% 131.91% 113.48% 112.06% 100.00% 107.09% 100.00%
P/EPS 39.79 -186.67 -48.48 263.16 -11.52 -25.45 -330.77 -
  QoQ % 121.32% -285.05% -118.42% 2,384.37% 54.73% 92.31% -
  Horiz. % -12.03% 56.43% 14.66% -79.56% 3.48% 7.69% 100.00%
EY 2.51 -0.54 -2.06 0.38 -8.68 -3.93 -0.30 -
  QoQ % 564.81% 73.79% -642.11% 104.38% -120.87% -1,210.00% -
  Horiz. % -836.67% 180.00% 686.67% -126.67% 2,893.33% 1,310.00% 100.00%
DY 2.30 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.16% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.44 0.38 0.39 0.32 0.32 0.32 50.19%
  QoQ % 34.09% 15.79% -2.56% 21.87% 0.00% 0.00% -
  Horiz. % 184.38% 137.50% 118.75% 121.88% 100.00% 100.00% 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 
Partners & Brokers