Highlights

[CGB] YoY Quarter Result on 2009-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 24-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -58.81%    YoY -     -73.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 12,758 15,148 16,419 16,397 16,395 13,437 12,203 0.74%
  YoY % -15.78% -7.74% 0.13% 0.01% 22.01% 10.11% -
  Horiz. % 104.55% 124.13% 134.55% 134.37% 134.35% 110.11% 100.00%
PBT -756 127 500 145 573 -1,060 -440 9.43%
  YoY % -695.28% -74.60% 244.83% -74.69% 154.06% -140.91% -
  Horiz. % 171.82% -28.86% -113.64% -32.95% -130.23% 240.91% 100.00%
Tax 0 -19 -30 -14 -80 0 -40 -
  YoY % 0.00% 36.67% -114.29% 82.50% 0.00% 0.00% -
  Horiz. % -0.00% 47.50% 75.00% 35.00% 200.00% -0.00% 100.00%
NP -756 108 470 131 493 -1,060 -480 7.86%
  YoY % -800.00% -77.02% 258.78% -73.43% 146.51% -120.83% -
  Horiz. % 157.50% -22.50% -97.92% -27.29% -102.71% 220.83% 100.00%
NP to SH -756 108 470 131 493 -1,060 -480 7.86%
  YoY % -800.00% -77.02% 258.78% -73.43% 146.51% -120.83% -
  Horiz. % 157.50% -22.50% -97.92% -27.29% -102.71% 220.83% 100.00%
Tax Rate - % 14.96 % 6.00 % 9.66 % 13.96 % - % - % -
  YoY % 0.00% 149.33% -37.89% -30.80% 0.00% 0.00% -
  Horiz. % 0.00% 107.16% 42.98% 69.20% 100.00% - -
Total Cost 13,514 15,040 15,949 16,266 15,902 14,497 12,683 1.06%
  YoY % -10.15% -5.70% -1.95% 2.29% 9.69% 14.30% -
  Horiz. % 106.55% 118.58% 125.75% 128.25% 125.38% 114.30% 100.00%
Net Worth 60,021 61,200 62,058 58,724 58,886 59,396 53,485 1.94%
  YoY % -1.93% -1.38% 5.68% -0.28% -0.86% 11.05% -
  Horiz. % 112.22% 114.42% 116.03% 109.79% 110.10% 111.05% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 60,021 61,200 62,058 58,724 58,886 59,396 53,485 1.94%
  YoY % -1.93% -1.38% 5.68% -0.28% -0.86% 11.05% -
  Horiz. % 112.22% 114.42% 116.03% 109.79% 110.10% 111.05% 100.00%
NOSH 45,818 45,000 45,631 45,172 45,648 45,689 45,714 0.04%
  YoY % 1.82% -1.38% 1.02% -1.04% -0.09% -0.05% -
  Horiz. % 100.23% 98.44% 99.82% 98.81% 99.86% 99.95% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -5.93 % 0.71 % 2.86 % 0.80 % 3.01 % -7.89 % -3.93 % 7.09%
  YoY % -935.21% -75.17% 257.50% -73.42% 138.15% -100.76% -
  Horiz. % 150.89% -18.07% -72.77% -20.36% -76.59% 200.76% 100.00%
ROE -1.26 % 0.18 % 0.76 % 0.22 % 0.84 % -1.78 % -0.90 % 5.76%
  YoY % -800.00% -76.32% 245.45% -73.81% 147.19% -97.78% -
  Horiz. % 140.00% -20.00% -84.44% -24.44% -93.33% 197.78% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.84 33.66 35.98 36.30 35.92 29.41 26.69 0.70%
  YoY % -17.29% -6.45% -0.88% 1.06% 22.14% 10.19% -
  Horiz. % 104.31% 126.11% 134.81% 136.01% 134.58% 110.19% 100.00%
EPS -1.65 0.24 1.03 0.29 1.08 -2.32 -1.05 7.82%
  YoY % -787.50% -76.70% 255.17% -73.15% 146.55% -120.95% -
  Horiz. % 157.14% -22.86% -98.10% -27.62% -102.86% 220.95% 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 1.3100 1.3600 1.3600 1.3000 1.2900 1.3000 1.1700 1.90%
  YoY % -3.68% 0.00% 4.62% 0.78% -0.77% 11.11% -
  Horiz. % 111.97% 116.24% 116.24% 111.11% 110.26% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.18 16.83 18.24 18.22 18.22 14.93 13.56 0.75%
  YoY % -15.75% -7.73% 0.11% 0.00% 22.04% 10.10% -
  Horiz. % 104.57% 124.12% 134.51% 134.37% 134.37% 110.10% 100.00%
EPS -0.84 0.12 0.52 0.15 0.55 -1.18 -0.53 7.97%
  YoY % -800.00% -76.92% 246.67% -72.73% 146.61% -122.64% -
  Horiz. % 158.49% -22.64% -98.11% -28.30% -103.77% 222.64% 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 0.6669 0.6800 0.6895 0.6525 0.6543 0.6600 0.5943 1.94%
  YoY % -1.93% -1.38% 5.67% -0.28% -0.86% 11.06% -
  Horiz. % 112.22% 114.42% 116.02% 109.79% 110.10% 111.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.4400 0.4250 0.8100 0.6800 0.7500 0.8000 1.1500 -
P/RPS 1.58 1.26 2.25 1.87 2.09 2.72 4.31 -15.39%
  YoY % 25.40% -44.00% 20.32% -10.53% -23.16% -36.89% -
  Horiz. % 36.66% 29.23% 52.20% 43.39% 48.49% 63.11% 100.00%
P/EPS -26.67 177.08 78.64 234.48 69.44 -34.48 -109.52 -20.96%
  YoY % -115.06% 125.18% -66.46% 237.67% 301.39% 68.52% -
  Horiz. % 24.35% -161.69% -71.80% -214.10% -63.40% 31.48% 100.00%
EY -3.75 0.56 1.27 0.43 1.44 -2.90 -0.91 26.59%
  YoY % -769.64% -55.91% 195.35% -70.14% 149.66% -218.68% -
  Horiz. % 412.09% -61.54% -139.56% -47.25% -158.24% 318.68% 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 0.34 0.31 0.60 0.52 0.58 0.62 0.98 -16.16%
  YoY % 9.68% -48.33% 15.38% -10.34% -6.45% -36.73% -
  Horiz. % 34.69% 31.63% 61.22% 53.06% 59.18% 63.27% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 23/11/10 24/11/09 25/11/08 28/11/07 30/11/06 -
Price 0.4200 0.4400 0.7800 0.7000 0.3600 0.7300 0.8000 -
P/RPS 1.51 1.31 2.17 1.93 1.00 2.48 3.00 -10.80%
  YoY % 15.27% -39.63% 12.44% 93.00% -59.68% -17.33% -
  Horiz. % 50.33% 43.67% 72.33% 64.33% 33.33% 82.67% 100.00%
P/EPS -25.45 183.33 75.73 241.38 33.33 -31.47 -76.19 -16.69%
  YoY % -113.88% 142.08% -68.63% 624.21% 205.91% 58.70% -
  Horiz. % 33.40% -240.62% -99.40% -316.81% -43.75% 41.30% 100.00%
EY -3.93 0.55 1.32 0.41 3.00 -3.18 -1.31 20.07%
  YoY % -814.55% -58.33% 221.95% -86.33% 194.34% -142.75% -
  Horiz. % 300.00% -41.98% -100.76% -31.30% -229.01% 242.75% 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 0.32 0.32 0.57 0.54 0.28 0.56 0.68 -11.80%
  YoY % 0.00% -43.86% 5.56% 92.86% -50.00% -17.65% -
  Horiz. % 47.06% 47.06% 83.82% 79.41% 41.18% 82.35% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers