Highlights

[CGB] YoY Quarter Result on 2014-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 22-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -798.51%    YoY -     -2.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 15,415 14,365 13,192 15,714 13,825 14,279 16,685 -1.31%
  YoY % 7.31% 8.89% -16.05% 13.66% -3.18% -14.42% -
  Horiz. % 92.39% 86.10% 79.07% 94.18% 82.86% 85.58% 100.00%
PBT 303 502 -4,739 -468 -455 -61 549 -9.42%
  YoY % -39.64% 110.59% -912.61% -2.86% -645.90% -111.11% -
  Horiz. % 55.19% 91.44% -863.21% -85.25% -82.88% -11.11% 100.00%
Tax 0 0 0 0 0 0 -15 -
  YoY % 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%
NP 303 502 -4,739 -468 -455 -61 534 -9.00%
  YoY % -39.64% 110.59% -912.61% -2.86% -645.90% -111.42% -
  Horiz. % 56.74% 94.01% -887.45% -87.64% -85.21% -11.42% 100.00%
NP to SH 303 502 -4,739 -468 -455 -61 534 -9.00%
  YoY % -39.64% 110.59% -912.61% -2.86% -645.90% -111.42% -
  Horiz. % 56.74% 94.01% -887.45% -87.64% -85.21% -11.42% 100.00%
Tax Rate - % - % - % - % - % - % 2.73 % -
  YoY % 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%
Total Cost 15,112 13,863 17,931 16,182 14,280 14,340 16,151 -1.10%
  YoY % 9.01% -22.69% 10.81% 13.32% -0.42% -11.21% -
  Horiz. % 93.57% 85.83% 111.02% 100.19% 88.42% 88.79% 100.00%
Net Worth 48,697 44,723 51,739 58,270 58,368 63,346 62,606 -4.10%
  YoY % 8.88% -13.56% -11.21% -0.17% -7.86% 1.18% -
  Horiz. % 77.78% 71.44% 82.64% 93.07% 93.23% 101.18% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 48,697 44,723 51,739 58,270 58,368 63,346 62,606 -4.10%
  YoY % 8.88% -13.56% -11.21% -0.17% -7.86% 1.18% -
  Horiz. % 77.78% 71.44% 82.64% 93.07% 93.23% 101.18% 100.00%
NOSH 48,215 45,636 45,787 45,882 45,959 46,923 46,034 0.77%
  YoY % 5.65% -0.33% -0.21% -0.17% -2.05% 1.93% -
  Horiz. % 104.74% 99.14% 99.46% 99.67% 99.84% 101.93% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.97 % 3.49 % -35.92 % -2.98 % -3.29 % -0.43 % 3.20 % -7.76%
  YoY % -43.55% 109.72% -1,105.37% 9.42% -665.12% -113.44% -
  Horiz. % 61.56% 109.06% -1,122.50% -93.12% -102.81% -13.44% 100.00%
ROE 0.62 % 1.12 % -9.16 % -0.80 % -0.78 % -0.10 % 0.85 % -5.12%
  YoY % -44.64% 112.23% -1,045.00% -2.56% -680.00% -111.76% -
  Horiz. % 72.94% 131.76% -1,077.65% -94.12% -91.76% -11.76% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.97 31.48 28.81 34.25 30.08 30.43 36.24 -2.07%
  YoY % 1.56% 9.27% -15.88% 13.86% -1.15% -16.03% -
  Horiz. % 88.22% 86.87% 79.50% 94.51% 83.00% 83.97% 100.00%
EPS 0.63 1.10 -10.35 -1.02 -0.99 -0.13 1.16 -9.67%
  YoY % -42.73% 110.63% -914.71% -3.03% -661.54% -111.21% -
  Horiz. % 54.31% 94.83% -892.24% -87.93% -85.34% -11.21% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 1.0100 0.9800 1.1300 1.2700 1.2700 1.3500 1.3600 -4.83%
  YoY % 3.06% -13.27% -11.02% 0.00% -5.93% -0.74% -
  Horiz. % 74.26% 72.06% 83.09% 93.38% 93.38% 99.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.13 15.96 14.66 17.46 15.36 15.87 18.54 -1.31%
  YoY % 7.33% 8.87% -16.04% 13.67% -3.21% -14.40% -
  Horiz. % 92.39% 86.08% 79.07% 94.17% 82.85% 85.60% 100.00%
EPS 0.34 0.56 -5.27 -0.52 -0.51 -0.07 0.59 -8.77%
  YoY % -39.29% 110.63% -913.46% -1.96% -628.57% -111.86% -
  Horiz. % 57.63% 94.92% -893.22% -88.14% -86.44% -11.86% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.5411 0.4969 0.5749 0.6475 0.6485 0.7038 0.6956 -4.10%
  YoY % 8.90% -13.57% -11.21% -0.15% -7.86% 1.18% -
  Horiz. % 77.79% 71.43% 82.65% 93.09% 93.23% 101.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.1000 0.7400 1.1000 0.7550 0.4850 0.4700 0.4800 -
P/RPS 3.44 2.35 3.82 2.20 1.61 1.54 1.32 17.29%
  YoY % 46.38% -38.48% 73.64% 36.65% 4.55% 16.67% -
  Horiz. % 260.61% 178.03% 289.39% 166.67% 121.97% 116.67% 100.00%
P/EPS 175.04 67.27 -10.63 -74.02 -48.99 -361.54 41.38 27.14%
  YoY % 160.21% 732.83% 85.64% -51.09% 86.45% -973.71% -
  Horiz. % 423.01% 162.57% -25.69% -178.88% -118.39% -873.71% 100.00%
EY 0.57 1.49 -9.41 -1.35 -2.04 -0.28 2.42 -21.40%
  YoY % -61.74% 115.83% -597.04% 33.82% -628.57% -111.57% -
  Horiz. % 23.55% 61.57% -388.84% -55.79% -84.30% -11.57% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.09 0.76 0.97 0.59 0.38 0.35 0.35 20.82%
  YoY % 43.42% -21.65% 64.41% 55.26% 8.57% 0.00% -
  Horiz. % 311.43% 217.14% 277.14% 168.57% 108.57% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 25/08/15 22/08/14 23/08/13 28/08/12 17/08/11 -
Price 1.0000 0.9300 0.9900 0.8900 0.4800 0.4300 0.4250 -
P/RPS 3.13 2.95 3.44 2.60 1.60 1.41 1.17 17.80%
  YoY % 6.10% -14.24% 32.31% 62.50% 13.48% 20.51% -
  Horiz. % 267.52% 252.14% 294.02% 222.22% 136.75% 120.51% 100.00%
P/EPS 159.13 84.55 -9.57 -87.25 -48.48 -330.77 36.64 27.70%
  YoY % 88.21% 983.49% 89.03% -79.97% 85.34% -1,002.76% -
  Horiz. % 434.31% 230.76% -26.12% -238.13% -132.31% -902.76% 100.00%
EY 0.63 1.18 -10.45 -1.15 -2.06 -0.30 2.73 -21.66%
  YoY % -46.61% 111.29% -808.70% 44.17% -586.67% -110.99% -
  Horiz. % 23.08% 43.22% -382.78% -42.12% -75.46% -10.99% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 0.99 0.95 0.88 0.70 0.38 0.32 0.31 21.33%
  YoY % 4.21% 7.95% 25.71% 84.21% 18.75% 3.23% -
  Horiz. % 319.35% 306.45% 283.87% 225.81% 122.58% 103.23% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers