Highlights

[CGB] YoY Quarter Result on 2012-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -1,139.34%    YoY -     -800.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 13,575 13,887 13,945 12,758 15,148 16,419 16,397 -3.10%
  YoY % -2.25% -0.42% 9.30% -15.78% -7.74% 0.13% -
  Horiz. % 82.79% 84.69% 85.05% 77.81% 92.38% 100.13% 100.00%
PBT -4,373 -472 -126 -756 127 500 145 -
  YoY % -826.48% -274.60% 83.33% -695.28% -74.60% 244.83% -
  Horiz. % -3,015.86% -325.52% -86.90% -521.38% 87.59% 344.83% 100.00%
Tax 0 -2 -13 0 -19 -30 -14 -
  YoY % 0.00% 84.62% 0.00% 0.00% 36.67% -114.29% -
  Horiz. % -0.00% 14.29% 92.86% -0.00% 135.71% 214.29% 100.00%
NP -4,373 -474 -139 -756 108 470 131 -
  YoY % -822.57% -241.01% 81.61% -800.00% -77.02% 258.78% -
  Horiz. % -3,338.17% -361.83% -106.11% -577.10% 82.44% 358.78% 100.00%
NP to SH -4,373 -474 -139 -756 108 470 131 -
  YoY % -822.57% -241.01% 81.61% -800.00% -77.02% 258.78% -
  Horiz. % -3,338.17% -361.83% -106.11% -577.10% 82.44% 358.78% 100.00%
Tax Rate - % - % - % - % 14.96 % 6.00 % 9.66 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 149.33% -37.89% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 154.87% 62.11% 100.00%
Total Cost 17,948 14,361 14,084 13,514 15,040 15,949 16,266 1.65%
  YoY % 24.98% 1.97% 4.22% -10.15% -5.70% -1.95% -
  Horiz. % 110.34% 88.29% 86.59% 83.08% 92.46% 98.05% 100.00%
Net Worth 46,706 57,064 58,379 60,021 61,200 62,058 58,724 -3.74%
  YoY % -18.15% -2.25% -2.74% -1.93% -1.38% 5.68% -
  Horiz. % 79.54% 97.17% 99.41% 102.21% 104.22% 105.68% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 46,706 57,064 58,379 60,021 61,200 62,058 58,724 -3.74%
  YoY % -18.15% -2.25% -2.74% -1.93% -1.38% 5.68% -
  Horiz. % 79.54% 97.17% 99.41% 102.21% 104.22% 105.68% 100.00%
NOSH 45,790 46,019 46,333 45,818 45,000 45,631 45,172 0.23%
  YoY % -0.50% -0.68% 1.12% 1.82% -1.38% 1.02% -
  Horiz. % 101.37% 101.88% 102.57% 101.43% 99.62% 101.02% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -32.21 % -3.41 % -1.00 % -5.93 % 0.71 % 2.86 % 0.80 % -
  YoY % -844.57% -241.00% 83.14% -935.21% -75.17% 257.50% -
  Horiz. % -4,026.25% -426.25% -125.00% -741.25% 88.75% 357.50% 100.00%
ROE -9.36 % -0.83 % -0.24 % -1.26 % 0.18 % 0.76 % 0.22 % -
  YoY % -1,027.71% -245.83% 80.95% -800.00% -76.32% 245.45% -
  Horiz. % -4,254.55% -377.27% -109.09% -572.73% 81.82% 345.45% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.65 30.18 30.10 27.84 33.66 35.98 36.30 -3.31%
  YoY % -1.76% 0.27% 8.12% -17.29% -6.45% -0.88% -
  Horiz. % 81.68% 83.14% 82.92% 76.69% 92.73% 99.12% 100.00%
EPS -9.55 -1.03 -0.30 -1.65 0.24 1.03 0.29 -
  YoY % -827.18% -243.33% 81.82% -787.50% -76.70% 255.17% -
  Horiz. % -3,293.10% -355.17% -103.45% -568.97% 82.76% 355.17% 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 1.0200 1.2400 1.2600 1.3100 1.3600 1.3600 1.3000 -3.96%
  YoY % -17.74% -1.59% -3.82% -3.68% 0.00% 4.62% -
  Horiz. % 78.46% 95.38% 96.92% 100.77% 104.62% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.08 15.43 15.49 14.18 16.83 18.24 18.22 -3.10%
  YoY % -2.27% -0.39% 9.24% -15.75% -7.73% 0.11% -
  Horiz. % 82.77% 84.69% 85.02% 77.83% 92.37% 100.11% 100.00%
EPS -4.86 -0.53 -0.15 -0.84 0.12 0.52 0.15 -
  YoY % -816.98% -253.33% 82.14% -800.00% -76.92% 246.67% -
  Horiz. % -3,240.00% -353.33% -100.00% -560.00% 80.00% 346.67% 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 0.5190 0.6340 0.6487 0.6669 0.6800 0.6895 0.6525 -3.74%
  YoY % -18.14% -2.27% -2.73% -1.93% -1.38% 5.67% -
  Horiz. % 79.54% 97.16% 99.42% 102.21% 104.21% 105.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.9000 0.8500 0.5500 0.4400 0.4250 0.8100 0.6800 -
P/RPS 3.04 2.82 1.83 1.58 1.26 2.25 1.87 8.43%
  YoY % 7.80% 54.10% 15.82% 25.40% -44.00% 20.32% -
  Horiz. % 162.57% 150.80% 97.86% 84.49% 67.38% 120.32% 100.00%
P/EPS -9.42 -82.52 -183.33 -26.67 177.08 78.64 234.48 -
  YoY % 88.58% 54.99% -587.40% -115.06% 125.18% -66.46% -
  Horiz. % -4.02% -35.19% -78.19% -11.37% 75.52% 33.54% 100.00%
EY -10.61 -1.21 -0.55 -3.75 0.56 1.27 0.43 -
  YoY % -776.86% -120.00% 85.33% -769.64% -55.91% 195.35% -
  Horiz. % -2,467.44% -281.40% -127.91% -872.09% 130.23% 295.35% 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 0.88 0.69 0.44 0.34 0.31 0.60 0.52 9.16%
  YoY % 27.54% 56.82% 29.41% 9.68% -48.33% 15.38% -
  Horiz. % 169.23% 132.69% 84.62% 65.38% 59.62% 115.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 25/11/13 27/11/12 29/11/11 23/11/10 24/11/09 -
Price 0.9200 1.0800 0.5600 0.4200 0.4400 0.7800 0.7000 -
P/RPS 3.10 3.58 1.86 1.51 1.31 2.17 1.93 8.21%
  YoY % -13.41% 92.47% 23.18% 15.27% -39.63% 12.44% -
  Horiz. % 160.62% 185.49% 96.37% 78.24% 67.88% 112.44% 100.00%
P/EPS -9.63 -104.85 -186.67 -25.45 183.33 75.73 241.38 -
  YoY % 90.82% 43.83% -633.48% -113.88% 142.08% -68.63% -
  Horiz. % -3.99% -43.44% -77.33% -10.54% 75.95% 31.37% 100.00%
EY -10.38 -0.95 -0.54 -3.93 0.55 1.32 0.41 -
  YoY % -992.63% -75.93% 86.26% -814.55% -58.33% 221.95% -
  Horiz. % -2,531.71% -231.71% -131.71% -958.54% 134.15% 321.95% 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 0.90 0.87 0.44 0.32 0.32 0.57 0.54 8.88%
  YoY % 3.45% 97.73% 37.50% 0.00% -43.86% 5.56% -
  Horiz. % 166.67% 161.11% 81.48% 59.26% 59.26% 105.56% 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