Highlights

[CGB] QoQ TTM Result on 2016-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     69.17%    YoY -     79.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,654 59,604 56,074 54,590 54,378 53,205 52,618 9.95%
  QoQ % 1.76% 6.30% 2.72% 0.39% 2.20% 1.12% -
  Horiz. % 115.27% 113.28% 106.57% 103.75% 103.34% 101.12% 100.00%
PBT 1,717 1,916 1,285 -1,898 -6,290 -11,531 -11,980 -
  QoQ % -10.39% 49.11% 167.70% 69.83% 45.45% 3.75% -
  Horiz. % -14.33% -15.99% -10.73% 15.84% 52.50% 96.25% 100.00%
Tax -41 -41 -41 -41 0 0 1 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -4,100.00% -4,100.00% -4,100.00% -4,100.00% 0.00% 0.00% 100.00%
NP 1,676 1,875 1,244 -1,939 -6,290 -11,531 -11,979 -
  QoQ % -10.61% 50.72% 164.16% 69.17% 45.45% 3.74% -
  Horiz. % -13.99% -15.65% -10.38% 16.19% 52.51% 96.26% 100.00%
NP to SH 1,676 1,875 1,244 -1,939 -6,290 -11,531 -11,979 -
  QoQ % -10.61% 50.72% 164.16% 69.17% 45.45% 3.74% -
  Horiz. % -13.99% -15.65% -10.38% 16.19% 52.51% 96.26% 100.00%
Tax Rate 2.39 % 2.14 % 3.19 % - % - % - % - % -
  QoQ % 11.68% -32.92% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.92% 67.08% 100.00% - - - -
Total Cost 58,978 57,729 54,830 56,529 60,668 64,736 64,597 -5.89%
  QoQ % 2.16% 5.29% -3.01% -6.82% -6.28% 0.22% -
  Horiz. % 91.30% 89.37% 84.88% 87.51% 93.92% 100.22% 100.00%
Net Worth 48,697 47,481 43,823 44,864 44,723 43,817 44,391 6.37%
  QoQ % 2.56% 8.35% -2.32% 0.31% 2.07% -1.29% -
  Horiz. % 109.70% 106.96% 98.72% 101.07% 100.75% 98.71% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 48,697 47,481 43,823 44,864 44,723 43,817 44,391 6.37%
  QoQ % 2.56% 8.35% -2.32% 0.31% 2.07% -1.29% -
  Horiz. % 109.70% 106.96% 98.72% 101.07% 100.75% 98.71% 100.00%
NOSH 48,215 47,011 44,265 45,780 45,636 45,172 45,764 3.54%
  QoQ % 2.56% 6.20% -3.31% 0.31% 1.03% -1.29% -
  Horiz. % 105.35% 102.72% 96.73% 100.03% 99.72% 98.71% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.76 % 3.15 % 2.22 % -3.55 % -11.57 % -21.67 % -22.77 % -
  QoQ % -12.38% 41.89% 162.54% 69.32% 46.61% 4.83% -
  Horiz. % -12.12% -13.83% -9.75% 15.59% 50.81% 95.17% 100.00%
ROE 3.44 % 3.95 % 2.84 % -4.32 % -14.06 % -26.32 % -26.98 % -
  QoQ % -12.91% 39.08% 165.74% 69.27% 46.58% 2.45% -
  Horiz. % -12.75% -14.64% -10.53% 16.01% 52.11% 97.55% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 125.80 126.79 126.68 119.24 119.15 117.78 114.98 6.18%
  QoQ % -0.78% 0.09% 6.24% 0.08% 1.16% 2.44% -
  Horiz. % 109.41% 110.27% 110.18% 103.70% 103.63% 102.44% 100.00%
EPS 3.48 3.99 2.81 -4.24 -13.78 -25.53 -26.18 -
  QoQ % -12.78% 41.99% 166.27% 69.23% 46.02% 2.48% -
  Horiz. % -13.29% -15.24% -10.73% 16.20% 52.64% 97.52% 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 1.0100 1.0100 0.9900 0.9800 0.9800 0.9700 0.9700 2.73%
  QoQ % 0.00% 2.02% 1.02% 0.00% 1.03% 0.00% -
  Horiz. % 104.12% 104.12% 102.06% 101.03% 101.03% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 67.39 66.23 62.30 60.66 60.42 59.12 58.46 9.95%
  QoQ % 1.75% 6.31% 2.70% 0.40% 2.20% 1.13% -
  Horiz. % 115.28% 113.29% 106.57% 103.76% 103.35% 101.13% 100.00%
EPS 1.86 2.08 1.38 -2.15 -6.99 -12.81 -13.31 -
  QoQ % -10.58% 50.72% 164.19% 69.24% 45.43% 3.76% -
  Horiz. % -13.97% -15.63% -10.37% 16.15% 52.52% 96.24% 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 0.5411 0.5276 0.4869 0.4985 0.4969 0.4869 0.4932 6.38%
  QoQ % 2.56% 8.36% -2.33% 0.32% 2.05% -1.28% -
  Horiz. % 109.71% 106.97% 98.72% 101.07% 100.75% 98.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.1000 1.0100 0.9950 0.9300 0.7400 0.7000 0.8800 -
P/RPS 0.87 0.80 0.79 0.78 0.62 0.59 0.77 8.49%
  QoQ % 8.75% 1.27% 1.28% 25.81% 5.08% -23.38% -
  Horiz. % 112.99% 103.90% 102.60% 101.30% 80.52% 76.62% 100.00%
P/EPS 31.64 25.32 35.41 -21.96 -5.37 -2.74 -3.36 -
  QoQ % 24.96% -28.49% 261.25% -308.94% -95.99% 18.45% -
  Horiz. % -941.67% -753.57% -1,053.87% 653.57% 159.82% 81.55% 100.00%
EY 3.16 3.95 2.82 -4.55 -18.63 -36.47 -29.74 -
  QoQ % -20.00% 40.07% 161.98% 75.58% 48.92% -22.63% -
  Horiz. % -10.63% -13.28% -9.48% 15.30% 62.64% 122.63% 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 1.09 1.00 1.01 0.95 0.76 0.72 0.91 12.80%
  QoQ % 9.00% -0.99% 6.32% 25.00% 5.56% -20.88% -
  Horiz. % 119.78% 109.89% 110.99% 104.40% 83.52% 79.12% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 31/05/17 28/02/17 30/11/16 25/08/16 27/05/16 29/02/16 -
Price 1.0000 0.9900 0.9600 0.9600 0.9300 0.7200 0.7500 -
P/RPS 0.79 0.78 0.76 0.81 0.78 0.61 0.65 13.90%
  QoQ % 1.28% 2.63% -6.17% 3.85% 27.87% -6.15% -
  Horiz. % 121.54% 120.00% 116.92% 124.62% 120.00% 93.85% 100.00%
P/EPS 28.77 24.82 34.16 -22.67 -6.75 -2.82 -2.87 -
  QoQ % 15.91% -27.34% 250.68% -235.85% -139.36% 1.74% -
  Horiz. % -1,002.44% -864.81% -1,190.24% 789.90% 235.19% 98.26% 100.00%
EY 3.48 4.03 2.93 -4.41 -14.82 -35.45 -34.90 -
  QoQ % -13.65% 37.54% 166.44% 70.24% 58.19% -1.58% -
  Horiz. % -9.97% -11.55% -8.40% 12.64% 42.46% 101.58% 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 0.99 0.98 0.97 0.98 0.95 0.74 0.77 18.26%
  QoQ % 1.02% 1.03% -1.02% 3.16% 28.38% -3.90% -
  Horiz. % 128.57% 127.27% 125.97% 127.27% 123.38% 96.10% 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.
 


 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.220.00 
 3A 0.8450.00 
Partners & Brokers