Highlights

[CGB] QoQ Quarter Result on 2017-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 31-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     20.38%    YoY -     481.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 13,779 16,455 15,415 17,238 14,214 13,787 14,365 -2.73%
  QoQ % -16.26% 6.75% -10.58% 21.27% 3.10% -4.02% -
  Horiz. % 95.92% 114.55% 107.31% 120.00% 98.95% 95.98% 100.00%
PBT -145 344 303 762 633 19 502 -
  QoQ % -142.15% 13.53% -60.24% 20.38% 3,231.58% -96.22% -
  Horiz. % -28.88% 68.53% 60.36% 151.79% 126.10% 3.78% 100.00%
Tax 2,238 -3 0 0 0 -41 0 -
  QoQ % 74,700.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5,458.54% 7.32% -0.00% -0.00% -0.00% 100.00% -
NP 2,093 341 303 762 633 -22 502 158.37%
  QoQ % 513.78% 12.54% -60.24% 20.38% 2,977.27% -104.38% -
  Horiz. % 416.93% 67.93% 60.36% 151.79% 126.10% -4.38% 100.00%
NP to SH 2,093 341 303 762 633 -22 502 158.37%
  QoQ % 513.78% 12.54% -60.24% 20.38% 2,977.27% -104.38% -
  Horiz. % 416.93% 67.93% 60.36% 151.79% 126.10% -4.38% 100.00%
Tax Rate - % 0.87 % - % - % - % 215.79 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.40% 0.00% 0.00% 0.00% 100.00% -
Total Cost 11,686 16,114 15,112 16,476 13,581 13,809 13,863 -10.74%
  QoQ % -27.48% 6.63% -8.28% 21.32% -1.65% -0.39% -
  Horiz. % 84.30% 116.24% 109.01% 118.85% 97.97% 99.61% 100.00%
Net Worth 52,999 50,999 48,697 47,481 43,823 44,864 44,723 11.95%
  QoQ % 3.92% 4.73% 2.56% 8.35% -2.32% 0.31% -
  Horiz. % 118.51% 114.03% 108.88% 106.17% 97.99% 100.31% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 52,999 50,999 48,697 47,481 43,823 44,864 44,723 11.95%
  QoQ % 3.92% 4.73% 2.56% 8.35% -2.32% 0.31% -
  Horiz. % 118.51% 114.03% 108.88% 106.17% 97.99% 100.31% 100.00%
NOSH 50,000 50,000 48,215 47,011 44,265 45,780 45,636 6.26%
  QoQ % 0.00% 3.70% 2.56% 6.20% -3.31% 0.31% -
  Horiz. % 109.56% 109.56% 105.65% 103.01% 97.00% 100.31% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 15.19 % 2.07 % 1.97 % 4.42 % 4.45 % -0.16 % 3.49 % 165.86%
  QoQ % 633.82% 5.08% -55.43% -0.67% 2,881.25% -104.58% -
  Horiz. % 435.24% 59.31% 56.45% 126.65% 127.51% -4.58% 100.00%
ROE 3.95 % 0.67 % 0.62 % 1.60 % 1.44 % -0.05 % 1.12 % 131.17%
  QoQ % 489.55% 8.06% -61.25% 11.11% 2,980.00% -104.46% -
  Horiz. % 352.68% 59.82% 55.36% 142.86% 128.57% -4.46% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.56 32.91 31.97 36.67 32.11 30.12 31.48 -8.46%
  QoQ % -16.26% 2.94% -12.82% 14.20% 6.61% -4.32% -
  Horiz. % 87.55% 104.54% 101.56% 116.49% 102.00% 95.68% 100.00%
EPS 4.19 0.68 0.63 1.62 1.43 -0.05 1.10 143.31%
  QoQ % 516.18% 7.94% -61.11% 13.29% 2,960.00% -104.55% -
  Horiz. % 380.91% 61.82% 57.27% 147.27% 130.00% -4.55% 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 1.0600 1.0200 1.0100 1.0100 0.9900 0.9800 0.9800 5.36%
  QoQ % 3.92% 0.99% 0.00% 2.02% 1.02% 0.00% -
  Horiz. % 108.16% 104.08% 103.06% 103.06% 101.02% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.31 18.28 17.13 19.15 15.79 15.32 15.96 -2.73%
  QoQ % -16.25% 6.71% -10.55% 21.28% 3.07% -4.01% -
  Horiz. % 95.93% 114.54% 107.33% 119.99% 98.93% 95.99% 100.00%
EPS 2.33 0.38 0.34 0.85 0.70 -0.02 0.56 158.02%
  QoQ % 513.16% 11.76% -60.00% 21.43% 3,600.00% -103.57% -
  Horiz. % 416.07% 67.86% 60.71% 151.79% 125.00% -3.57% 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 0.5889 0.5667 0.5411 0.5276 0.4869 0.4985 0.4969 11.96%
  QoQ % 3.92% 4.73% 2.56% 8.36% -2.33% 0.32% -
  Horiz. % 118.51% 114.05% 108.90% 106.18% 97.99% 100.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0300 0.9800 1.1000 1.0100 0.9950 0.9300 0.7400 -
P/RPS 3.74 2.98 3.44 2.75 3.10 3.09 2.35 36.20%
  QoQ % 25.50% -13.37% 25.09% -11.29% 0.32% 31.49% -
  Horiz. % 159.15% 126.81% 146.38% 117.02% 131.91% 131.49% 100.00%
P/EPS 24.61 143.70 175.04 62.31 69.58 -1,935.25 67.27 -48.75%
  QoQ % -82.87% -17.90% 180.92% -10.45% 103.60% -2,976.84% -
  Horiz. % 36.58% 213.62% 260.21% 92.63% 103.43% -2,876.84% 100.00%
EY 4.06 0.70 0.57 1.60 1.44 -0.05 1.49 94.73%
  QoQ % 480.00% 22.81% -64.37% 11.11% 2,980.00% -103.36% -
  Horiz. % 272.48% 46.98% 38.26% 107.38% 96.64% -3.36% 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 0.97 0.96 1.09 1.00 1.01 0.95 0.76 17.61%
  QoQ % 1.04% -11.93% 9.00% -0.99% 6.32% 25.00% -
  Horiz. % 127.63% 126.32% 143.42% 131.58% 132.89% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 25/08/17 31/05/17 - 30/11/16 25/08/16 -
Price 1.0000 1.0500 1.0000 0.9900 0.9600 0.9600 0.9300 -
P/RPS 3.63 3.19 3.13 2.70 2.99 3.19 2.95 14.79%
  QoQ % 13.79% 1.92% 15.93% -9.70% -6.27% 8.14% -
  Horiz. % 123.05% 108.14% 106.10% 91.53% 101.36% 108.14% 100.00%
P/EPS 23.89 153.96 159.13 61.08 67.13 -1,997.67 84.55 -56.84%
  QoQ % -84.48% -3.25% 160.53% -9.01% 103.36% -2,462.71% -
  Horiz. % 28.26% 182.09% 188.21% 72.24% 79.40% -2,362.71% 100.00%
EY 4.19 0.65 0.63 1.64 1.49 -0.05 1.18 132.21%
  QoQ % 544.62% 3.17% -61.59% 10.07% 3,080.00% -104.24% -
  Horiz. % 355.08% 55.08% 53.39% 138.98% 126.27% -4.24% 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 0.94 1.03 0.99 0.98 0.97 0.98 0.95 -0.70%
  QoQ % -8.74% 4.04% 1.02% 1.03% -1.02% 3.16% -
  Horiz. % 98.95% 108.42% 104.21% 103.16% 102.11% 103.16% 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.
 


 

308  386  539  656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.125+0.005 
 SAPNRG 0.305-0.005 
 KNM 0.365-0.005 
 HSI-C5J 0.10-0.11 
 HSI-C5P 0.27-0.08 
 GPACKET 0.505+0.045 
 NETX 0.015-0.005 
 VELESTO 0.315-0.005 
 IRIS 0.155+0.01 
 ISTONE 0.205-0.015 
Partners & Brokers