Highlights

[CGB] QoQ TTM Result on 2016-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     45.45%    YoY -     -10.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 59,604 56,074 54,590 54,378 53,205 52,618 53,255 7.79%
  QoQ % 6.30% 2.72% 0.39% 2.20% 1.12% -1.20% -
  Horiz. % 111.92% 105.29% 102.51% 102.11% 99.91% 98.80% 100.00%
PBT 1,916 1,285 -1,898 -6,290 -11,531 -11,980 -9,586 -
  QoQ % 49.11% 167.70% 69.83% 45.45% 3.75% -24.97% -
  Horiz. % -19.99% -13.40% 19.80% 65.62% 120.29% 124.97% 100.00%
Tax -41 -41 -41 0 0 1 -16 87.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 106.25% -
  Horiz. % 256.25% 256.25% 256.25% -0.00% -0.00% -6.25% 100.00%
NP 1,875 1,244 -1,939 -6,290 -11,531 -11,979 -9,602 -
  QoQ % 50.72% 164.16% 69.17% 45.45% 3.74% -24.76% -
  Horiz. % -19.53% -12.96% 20.19% 65.51% 120.09% 124.76% 100.00%
NP to SH 1,875 1,244 -1,939 -6,290 -11,531 -11,979 -9,602 -
  QoQ % 50.72% 164.16% 69.17% 45.45% 3.74% -24.76% -
  Horiz. % -19.53% -12.96% 20.19% 65.51% 120.09% 124.76% 100.00%
Tax Rate 2.14 % 3.19 % - % - % - % - % - % -
  QoQ % -32.92% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.08% 100.00% - - - - -
Total Cost 57,729 54,830 56,529 60,668 64,736 64,597 62,857 -5.51%
  QoQ % 5.29% -3.01% -6.82% -6.28% 0.22% 2.77% -
  Horiz. % 91.84% 87.23% 89.93% 96.52% 102.99% 102.77% 100.00%
Net Worth 47,481 43,823 44,864 44,723 43,817 44,391 46,706 1.10%
  QoQ % 8.35% -2.32% 0.31% 2.07% -1.29% -4.96% -
  Horiz. % 101.66% 93.83% 96.06% 95.75% 93.81% 95.04% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 0 0 0 0 0 0 796 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 47,481 43,823 44,864 44,723 43,817 44,391 46,706 1.10%
  QoQ % 8.35% -2.32% 0.31% 2.07% -1.29% -4.96% -
  Horiz. % 101.66% 93.83% 96.06% 95.75% 93.81% 95.04% 100.00%
NOSH 47,011 44,265 45,780 45,636 45,172 45,764 45,790 1.77%
  QoQ % 6.20% -3.31% 0.31% 1.03% -1.29% -0.06% -
  Horiz. % 102.67% 96.67% 99.98% 99.66% 98.65% 99.94% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.15 % 2.22 % -3.55 % -11.57 % -21.67 % -22.77 % -18.03 % -
  QoQ % 41.89% 162.54% 69.32% 46.61% 4.83% -26.29% -
  Horiz. % -17.47% -12.31% 19.69% 64.17% 120.19% 126.29% 100.00%
ROE 3.95 % 2.84 % -4.32 % -14.06 % -26.32 % -26.98 % -20.56 % -
  QoQ % 39.08% 165.74% 69.27% 46.58% 2.45% -31.23% -
  Horiz. % -19.21% -13.81% 21.01% 68.39% 128.02% 131.23% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 126.79 126.68 119.24 119.15 117.78 114.98 116.30 5.92%
  QoQ % 0.09% 6.24% 0.08% 1.16% 2.44% -1.13% -
  Horiz. % 109.02% 108.93% 102.53% 102.45% 101.27% 98.87% 100.00%
EPS 3.99 2.81 -4.24 -13.78 -25.53 -26.18 -20.97 -
  QoQ % 41.99% 166.27% 69.23% 46.02% 2.48% -24.85% -
  Horiz. % -19.03% -13.40% 20.22% 65.71% 121.75% 124.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0100 0.9900 0.9800 0.9800 0.9700 0.9700 1.0200 -0.65%
  QoQ % 2.02% 1.02% 0.00% 1.03% 0.00% -4.90% -
  Horiz. % 99.02% 97.06% 96.08% 96.08% 95.10% 95.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 66.23 62.30 60.66 60.42 59.12 58.46 59.17 7.80%
  QoQ % 6.31% 2.70% 0.40% 2.20% 1.13% -1.20% -
  Horiz. % 111.93% 105.29% 102.52% 102.11% 99.92% 98.80% 100.00%
EPS 2.08 1.38 -2.15 -6.99 -12.81 -13.31 -10.67 -
  QoQ % 50.72% 164.19% 69.24% 45.43% 3.76% -24.74% -
  Horiz. % -19.49% -12.93% 20.15% 65.51% 120.06% 124.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5276 0.4869 0.4985 0.4969 0.4869 0.4932 0.5190 1.10%
  QoQ % 8.36% -2.33% 0.32% 2.05% -1.28% -4.97% -
  Horiz. % 101.66% 93.82% 96.05% 95.74% 93.82% 95.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.0100 0.9950 0.9300 0.7400 0.7000 0.8800 0.9000 -
P/RPS 0.80 0.79 0.78 0.62 0.59 0.77 0.77 2.58%
  QoQ % 1.27% 1.28% 25.81% 5.08% -23.38% 0.00% -
  Horiz. % 103.90% 102.60% 101.30% 80.52% 76.62% 100.00% 100.00%
P/EPS 25.32 35.41 -21.96 -5.37 -2.74 -3.36 -4.29 -
  QoQ % -28.49% 261.25% -308.94% -95.99% 18.45% 21.68% -
  Horiz. % -590.21% -825.41% 511.89% 125.17% 63.87% 78.32% 100.00%
EY 3.95 2.82 -4.55 -18.63 -36.47 -29.74 -23.30 -
  QoQ % 40.07% 161.98% 75.58% 48.92% -22.63% -27.64% -
  Horiz. % -16.95% -12.10% 19.53% 79.96% 156.52% 127.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.00 1.01 0.95 0.76 0.72 0.91 0.88 8.89%
  QoQ % -0.99% 6.32% 25.00% 5.56% -20.88% 3.41% -
  Horiz. % 113.64% 114.77% 107.95% 86.36% 81.82% 103.41% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 30/11/16 25/08/16 27/05/16 29/02/16 26/11/15 -
Price 0.9900 0.9600 0.9600 0.9300 0.7200 0.7500 0.9200 -
P/RPS 0.78 0.76 0.81 0.78 0.61 0.65 0.79 -0.84%
  QoQ % 2.63% -6.17% 3.85% 27.87% -6.15% -17.72% -
  Horiz. % 98.73% 96.20% 102.53% 98.73% 77.22% 82.28% 100.00%
P/EPS 24.82 34.16 -22.67 -6.75 -2.82 -2.87 -4.39 -
  QoQ % -27.34% 250.68% -235.85% -139.36% 1.74% 34.62% -
  Horiz. % -565.38% -778.13% 516.40% 153.76% 64.24% 65.38% 100.00%
EY 4.03 2.93 -4.41 -14.82 -35.45 -34.90 -22.79 -
  QoQ % 37.54% 166.44% 70.24% 58.19% -1.58% -53.14% -
  Horiz. % -17.68% -12.86% 19.35% 65.03% 155.55% 153.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.98 0.97 0.98 0.95 0.74 0.77 0.90 5.84%
  QoQ % 1.03% -1.02% 3.16% 28.38% -3.90% -14.44% -
  Horiz. % 108.89% 107.78% 108.89% 105.56% 82.22% 85.56% 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