Highlights

[CGB] YoY Cumulative Quarter Result on 2015-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -1,494.95%    YoY -     -1,160.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 27,888 32,653 28,073 26,313 31,887 28,474 27,715 0.10%
  YoY % -14.59% 16.31% 6.69% -17.48% 11.99% 2.74% -
  Horiz. % 100.62% 117.82% 101.29% 94.94% 115.05% 102.74% 100.00%
PBT -927 1,065 633 -5,057 -401 -380 -713 4.47%
  YoY % -187.04% 68.25% 112.52% -1,161.10% -5.53% 46.70% -
  Horiz. % 130.01% -149.37% -88.78% 709.26% 56.24% 53.30% 100.00%
Tax 0 0 0 1 0 13 -7 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 285.71% -
  Horiz. % -0.00% -0.00% -0.00% -14.29% -0.00% -185.71% 100.00%
NP -927 1,065 633 -5,056 -401 -367 -720 4.30%
  YoY % -187.04% 68.25% 112.52% -1,160.85% -9.26% 49.03% -
  Horiz. % 128.75% -147.92% -87.92% 702.22% 55.69% 50.97% 100.00%
NP to SH -927 1,065 633 -5,056 -401 -367 -720 4.30%
  YoY % -187.04% 68.25% 112.52% -1,160.85% -9.26% 49.03% -
  Horiz. % 128.75% -147.92% -87.92% 702.22% 55.69% 50.97% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 28,815 31,588 27,440 31,369 32,288 28,841 28,435 0.22%
  YoY % -8.78% 15.12% -12.53% -2.85% 11.95% 1.43% -
  Horiz. % 101.34% 111.09% 96.50% 110.32% 113.55% 101.43% 100.00%
Net Worth 56,000 48,697 44,952 51,750 57,871 58,261 61,910 -1.66%
  YoY % 15.00% 8.33% -13.14% -10.58% -0.67% -5.89% -
  Horiz. % 90.45% 78.66% 72.61% 83.59% 93.48% 94.11% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 875 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 56,000 48,697 44,952 51,750 57,871 58,261 61,910 -1.66%
  YoY % 15.00% 8.33% -13.14% -10.58% -0.67% -5.89% -
  Horiz. % 90.45% 78.66% 72.61% 83.59% 93.48% 94.11% 100.00%
NOSH 50,000 48,215 45,869 45,797 45,568 45,874 45,859 1.45%
  YoY % 3.70% 5.11% 0.16% 0.50% -0.67% 0.03% -
  Horiz. % 109.03% 105.14% 100.02% 99.86% 99.36% 100.03% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.32 % 3.26 % 2.25 % -19.21 % -1.26 % -1.29 % -2.60 % 4.16%
  YoY % -201.84% 44.89% 111.71% -1,424.60% 2.33% 50.38% -
  Horiz. % 127.69% -125.38% -86.54% 738.85% 48.46% 49.62% 100.00%
ROE -1.66 % 2.19 % 1.41 % -9.77 % -0.69 % -0.63 % -1.16 % 6.15%
  YoY % -175.80% 55.32% 114.43% -1,315.94% -9.52% 45.69% -
  Horiz. % 143.10% -188.79% -121.55% 842.24% 59.48% 54.31% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.78 67.72 61.20 57.46 69.98 62.07 60.43 -1.33%
  YoY % -17.63% 10.65% 6.51% -17.89% 12.74% 2.71% -
  Horiz. % 92.31% 112.06% 101.27% 95.09% 115.80% 102.71% 100.00%
EPS -1.85 2.24 1.38 -11.04 -0.88 -0.80 -1.57 2.77%
  YoY % -182.59% 62.32% 112.50% -1,154.55% -10.00% 49.04% -
  Horiz. % 117.83% -142.68% -87.90% 703.18% 56.05% 50.96% 100.00%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.1200 1.0100 0.9800 1.1300 1.2700 1.2700 1.3500 -3.06%
  YoY % 10.89% 3.06% -13.27% -11.02% 0.00% -5.93% -
  Horiz. % 82.96% 74.81% 72.59% 83.70% 94.07% 94.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.99 36.28 31.19 29.24 35.43 31.64 30.79 0.11%
  YoY % -14.58% 16.32% 6.67% -17.47% 11.98% 2.76% -
  Horiz. % 100.65% 117.83% 101.30% 94.97% 115.07% 102.76% 100.00%
EPS -1.03 1.18 0.70 -5.62 -0.45 -0.41 -0.80 4.30%
  YoY % -187.29% 68.57% 112.46% -1,148.89% -9.76% 48.75% -
  Horiz. % 128.75% -147.50% -87.50% 702.50% 56.25% 51.25% 100.00%
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.6222 0.5411 0.4995 0.5750 0.6430 0.6473 0.6879 -1.66%
  YoY % 14.99% 8.33% -13.13% -10.58% -0.66% -5.90% -
  Horiz. % 90.45% 78.66% 72.61% 83.59% 93.47% 94.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.3000 1.1000 0.7400 1.1000 0.7550 0.4850 0.4700 -
P/RPS 2.33 1.62 1.21 1.91 1.08 0.78 0.78 20.00%
  YoY % 43.83% 33.88% -36.65% 76.85% 38.46% 0.00% -
  Horiz. % 298.72% 207.69% 155.13% 244.87% 138.46% 100.00% 100.00%
P/EPS -70.12 49.80 53.62 -9.96 -85.80 -60.63 -29.94 15.23%
  YoY % -240.80% -7.12% 638.35% 88.39% -41.51% -102.51% -
  Horiz. % 234.20% -166.33% -179.09% 33.27% 286.57% 202.51% 100.00%
EY -1.43 2.01 1.86 -10.04 -1.17 -1.65 -3.34 -13.18%
  YoY % -171.14% 8.06% 118.53% -758.12% 29.09% 50.60% -
  Horiz. % 42.81% -60.18% -55.69% 300.60% 35.03% 49.40% 100.00%
DY 1.35 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.16 1.09 0.76 0.97 0.59 0.38 0.35 22.09%
  YoY % 6.42% 43.42% -21.65% 64.41% 55.26% 8.57% -
  Horiz. % 331.43% 311.43% 217.14% 277.14% 168.57% 108.57% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 25/08/17 25/08/16 25/08/15 22/08/14 23/08/13 28/08/12 -
Price 1.3800 1.0000 0.9300 0.9900 0.8900 0.4800 0.4300 -
P/RPS 2.47 1.48 1.52 1.72 1.27 0.77 0.71 23.08%
  YoY % 66.89% -2.63% -11.63% 35.43% 64.94% 8.45% -
  Horiz. % 347.89% 208.45% 214.08% 242.25% 178.87% 108.45% 100.00%
P/EPS -74.43 45.27 67.39 -8.97 -101.14 -60.00 -27.39 18.12%
  YoY % -264.41% -32.82% 851.28% 91.13% -68.57% -119.06% -
  Horiz. % 271.74% -165.28% -246.04% 32.75% 369.26% 219.06% 100.00%
EY -1.34 2.21 1.48 -11.15 -0.99 -1.67 -3.65 -15.37%
  YoY % -160.63% 49.32% 113.27% -1,026.26% 40.72% 54.25% -
  Horiz. % 36.71% -60.55% -40.55% 305.48% 27.12% 45.75% 100.00%
DY 1.27 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.23 0.99 0.95 0.88 0.70 0.38 0.32 25.15%
  YoY % 24.24% 4.21% 7.95% 25.71% 84.21% 18.75% -
  Horiz. % 384.38% 309.38% 296.88% 275.00% 218.75% 118.75% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers