Highlights

[CGB] YoY Quarter Result on 2017-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -60.24%    YoY -     -39.64%
Quarter Report


View:


Show?  YoY % Horiz. %

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 12,544 15,415 14,365 13,192 15,714 13,825 14,279 -2.14%
  YoY % -18.62% 7.31% 8.89% -16.05% 13.66% -3.18% -
  Horiz. % 87.85% 107.96% 100.60% 92.39% 110.05% 96.82% 100.00%
PBT -991 303 502 -4,739 -468 -455 -61 59.11%
  YoY % -427.06% -39.64% 110.59% -912.61% -2.86% -645.90% -
  Horiz. % 1,624.59% -496.72% -822.95% 7,768.85% 767.21% 745.90% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -991 303 502 -4,739 -468 -455 -61 59.11%
  YoY % -427.06% -39.64% 110.59% -912.61% -2.86% -645.90% -
  Horiz. % 1,624.59% -496.72% -822.95% 7,768.85% 767.21% 745.90% 100.00%
NP to SH -991 303 502 -4,739 -468 -455 -61 59.11%
  YoY % -427.06% -39.64% 110.59% -912.61% -2.86% -645.90% -
  Horiz. % 1,624.59% -496.72% -822.95% 7,768.85% 767.21% 745.90% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 13,535 15,112 13,863 17,931 16,182 14,280 14,340 -0.96%
  YoY % -10.44% 9.01% -22.69% 10.81% 13.32% -0.42% -
  Horiz. % 94.39% 105.38% 96.67% 125.04% 112.85% 99.58% 100.00%
Net Worth 56,000 48,697 44,723 51,739 58,270 58,368 63,346 -2.03%
  YoY % 15.00% 8.88% -13.56% -11.21% -0.17% -7.86% -
  Horiz. % 88.40% 76.87% 70.60% 81.68% 91.99% 92.14% 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 44,723 51,739 58,270 58,368 63,346 -2.03%
  YoY % 15.00% 8.88% -13.56% -11.21% -0.17% -7.86% -
  Horiz. % 88.40% 76.87% 70.60% 81.68% 91.99% 92.14% 100.00%
NOSH 50,000 48,215 45,636 45,787 45,882 45,959 46,923 1.06%
  YoY % 3.70% 5.65% -0.33% -0.21% -0.17% -2.05% -
  Horiz. % 106.56% 102.75% 97.26% 97.58% 97.78% 97.95% 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 -7.90 % 1.97 % 3.49 % -35.92 % -2.98 % -3.29 % -0.43 % 62.40%
  YoY % -501.02% -43.55% 109.72% -1,105.37% 9.42% -665.12% -
  Horiz. % 1,837.21% -458.14% -811.63% 8,353.49% 693.02% 765.12% 100.00%
ROE -1.77 % 0.62 % 1.12 % -9.16 % -0.80 % -0.78 % -0.10 % 61.40%
  YoY % -385.48% -44.64% 112.23% -1,045.00% -2.56% -680.00% -
  Horiz. % 1,770.00% -620.00% -1,120.00% 9,160.00% 800.00% 780.00% 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 25.09 31.97 31.48 28.81 34.25 30.08 30.43 -3.16%
  YoY % -21.52% 1.56% 9.27% -15.88% 13.86% -1.15% -
  Horiz. % 82.45% 105.06% 103.45% 94.68% 112.55% 98.85% 100.00%
EPS -1.98 0.63 1.10 -10.35 -1.02 -0.99 -0.13 57.41%
  YoY % -414.29% -42.73% 110.63% -914.71% -3.03% -661.54% -
  Horiz. % 1,523.08% -484.62% -846.15% 7,961.54% 784.62% 761.54% 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 13.94 17.13 15.96 14.66 17.46 15.36 15.87 -2.14%
  YoY % -18.62% 7.33% 8.87% -16.04% 13.67% -3.21% -
  Horiz. % 87.84% 107.94% 100.57% 92.38% 110.02% 96.79% 100.00%
EPS -1.10 0.34 0.56 -5.27 -0.52 -0.51 -0.07 58.23%
  YoY % -423.53% -39.29% 110.63% -913.46% -1.96% -628.57% -
  Horiz. % 1,571.43% -485.71% -800.00% 7,528.57% 742.86% 728.57% 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 0.4969 0.5749 0.6475 0.6485 0.7038 -2.03%
  YoY % 14.99% 8.90% -13.57% -11.21% -0.15% -7.86% -
  Horiz. % 88.41% 76.88% 70.60% 81.69% 92.00% 92.14% 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 5.18 3.44 2.35 3.82 2.20 1.61 1.54 22.39%
  YoY % 50.58% 46.38% -38.48% 73.64% 36.65% 4.55% -
  Horiz. % 336.36% 223.38% 152.60% 248.05% 142.86% 104.55% 100.00%
P/EPS -65.59 175.04 67.27 -10.63 -74.02 -48.99 -361.54 -24.75%
  YoY % -137.47% 160.21% 732.83% 85.64% -51.09% 86.45% -
  Horiz. % 18.14% -48.42% -18.61% 2.94% 20.47% 13.55% 100.00%
EY -1.52 0.57 1.49 -9.41 -1.35 -2.04 -0.28 32.55%
  YoY % -366.67% -61.74% 115.83% -597.04% 33.82% -628.57% -
  Horiz. % 542.86% -203.57% -532.14% 3,360.71% 482.14% 728.57% 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 5.50 3.13 2.95 3.44 2.60 1.60 1.41 25.45%
  YoY % 75.72% 6.10% -14.24% 32.31% 62.50% 13.48% -
  Horiz. % 390.07% 221.99% 209.22% 243.97% 184.40% 113.48% 100.00%
P/EPS -69.63 159.13 84.55 -9.57 -87.25 -48.48 -330.77 -22.86%
  YoY % -143.76% 88.21% 983.49% 89.03% -79.97% 85.34% -
  Horiz. % 21.05% -48.11% -25.56% 2.89% 26.38% 14.66% 100.00%
EY -1.44 0.63 1.18 -10.45 -1.15 -2.06 -0.30 29.86%
  YoY % -328.57% -46.61% 111.29% -808.70% 44.17% -586.67% -
  Horiz. % 480.00% -210.00% -393.33% 3,483.33% 383.33% 686.67% 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.
 


 

213  346  558  1142 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.315-0.09 
 DRBHCOM 2.56-0.39 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.23+0.06 
 SAPNRG 0.27-0.005 
 KNM 0.35-0.015 
 VSOLAR 0.13-0.005 
 IWCITY 0.935-0.015 
 TAWIN-PA 0.0450.00 
 HSI-C7E 0.15-0.06 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers