Highlights

[CGB] YoY Quarter Result on 2013-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     69.45%    YoY -     81.61%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,787 13,575 13,887 13,945 12,758 15,148 16,419 -2.87%
  YoY % 1.56% -2.25% -0.42% 9.30% -15.78% -7.74% -
  Horiz. % 83.97% 82.68% 84.58% 84.93% 77.70% 92.26% 100.00%
PBT 19 -4,373 -472 -126 -756 127 500 -41.99%
  YoY % 100.43% -826.48% -274.60% 83.33% -695.28% -74.60% -
  Horiz. % 3.80% -874.60% -94.40% -25.20% -151.20% 25.40% 100.00%
Tax -41 0 -2 -13 0 -19 -30 5.34%
  YoY % 0.00% 0.00% 84.62% 0.00% 0.00% 36.67% -
  Horiz. % 136.67% -0.00% 6.67% 43.33% -0.00% 63.33% 100.00%
NP -22 -4,373 -474 -139 -756 108 470 -
  YoY % 99.50% -822.57% -241.01% 81.61% -800.00% -77.02% -
  Horiz. % -4.68% -930.43% -100.85% -29.57% -160.85% 22.98% 100.00%
NP to SH -22 -4,373 -474 -139 -756 108 470 -
  YoY % 99.50% -822.57% -241.01% 81.61% -800.00% -77.02% -
  Horiz. % -4.68% -930.43% -100.85% -29.57% -160.85% 22.98% 100.00%
Tax Rate 215.79 % - % - % - % - % 14.96 % 6.00 % 81.58%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 149.33% -
  Horiz. % 3,596.50% 0.00% 0.00% 0.00% 0.00% 249.33% 100.00%
Total Cost 13,809 17,948 14,361 14,084 13,514 15,040 15,949 -2.37%
  YoY % -23.06% 24.98% 1.97% 4.22% -10.15% -5.70% -
  Horiz. % 86.58% 112.53% 90.04% 88.31% 84.73% 94.30% 100.00%
Net Worth 44,864 46,706 57,064 58,379 60,021 61,200 62,058 -5.26%
  YoY % -3.94% -18.15% -2.25% -2.74% -1.93% -1.38% -
  Horiz. % 72.29% 75.26% 91.95% 94.07% 96.72% 98.62% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 44,864 46,706 57,064 58,379 60,021 61,200 62,058 -5.26%
  YoY % -3.94% -18.15% -2.25% -2.74% -1.93% -1.38% -
  Horiz. % 72.29% 75.26% 91.95% 94.07% 96.72% 98.62% 100.00%
NOSH 45,780 45,790 46,019 46,333 45,818 45,000 45,631 0.05%
  YoY % -0.02% -0.50% -0.68% 1.12% 1.82% -1.38% -
  Horiz. % 100.33% 100.35% 100.85% 101.54% 100.41% 98.62% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.16 % -32.21 % -3.41 % -1.00 % -5.93 % 0.71 % 2.86 % -
  YoY % 99.50% -844.57% -241.00% 83.14% -935.21% -75.17% -
  Horiz. % -5.59% -1,126.22% -119.23% -34.97% -207.34% 24.83% 100.00%
ROE -0.05 % -9.36 % -0.83 % -0.24 % -1.26 % 0.18 % 0.76 % -
  YoY % 99.47% -1,027.71% -245.83% 80.95% -800.00% -76.32% -
  Horiz. % -6.58% -1,231.58% -109.21% -31.58% -165.79% 23.68% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.12 29.65 30.18 30.10 27.84 33.66 35.98 -2.92%
  YoY % 1.59% -1.76% 0.27% 8.12% -17.29% -6.45% -
  Horiz. % 83.71% 82.41% 83.88% 83.66% 77.38% 93.55% 100.00%
EPS -0.05 -9.55 -1.03 -0.30 -1.65 0.24 1.03 -
  YoY % 99.48% -827.18% -243.33% 81.82% -787.50% -76.70% -
  Horiz. % -4.85% -927.18% -100.00% -29.13% -160.19% 23.30% 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 0.9800 1.0200 1.2400 1.2600 1.3100 1.3600 1.3600 -5.31%
  YoY % -3.92% -17.74% -1.59% -3.82% -3.68% 0.00% -
  Horiz. % 72.06% 75.00% 91.18% 92.65% 96.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.32 15.08 15.43 15.49 14.18 16.83 18.24 -2.86%
  YoY % 1.59% -2.27% -0.39% 9.24% -15.75% -7.73% -
  Horiz. % 83.99% 82.68% 84.59% 84.92% 77.74% 92.27% 100.00%
EPS -0.02 -4.86 -0.53 -0.15 -0.84 0.12 0.52 -
  YoY % 99.59% -816.98% -253.33% 82.14% -800.00% -76.92% -
  Horiz. % -3.85% -934.62% -101.92% -28.85% -161.54% 23.08% 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 0.4985 0.5190 0.6340 0.6487 0.6669 0.6800 0.6895 -5.26%
  YoY % -3.95% -18.14% -2.27% -2.73% -1.93% -1.38% -
  Horiz. % 72.30% 75.27% 91.95% 94.08% 96.72% 98.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.9300 0.9000 0.8500 0.5500 0.4400 0.4250 0.8100 -
P/RPS 3.09 3.04 2.82 1.83 1.58 1.26 2.25 5.42%
  YoY % 1.64% 7.80% 54.10% 15.82% 25.40% -44.00% -
  Horiz. % 137.33% 135.11% 125.33% 81.33% 70.22% 56.00% 100.00%
P/EPS -1,935.25 -9.42 -82.52 -183.33 -26.67 177.08 78.64 -
  YoY % -20,444.05% 88.58% 54.99% -587.40% -115.06% 125.18% -
  Horiz. % -2,460.90% -11.98% -104.93% -233.13% -33.91% 225.18% 100.00%
EY -0.05 -10.61 -1.21 -0.55 -3.75 0.56 1.27 -
  YoY % 99.53% -776.86% -120.00% 85.33% -769.64% -55.91% -
  Horiz. % -3.94% -835.43% -95.28% -43.31% -295.28% 44.09% 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 0.95 0.88 0.69 0.44 0.34 0.31 0.60 7.95%
  YoY % 7.95% 27.54% 56.82% 29.41% 9.68% -48.33% -
  Horiz. % 158.33% 146.67% 115.00% 73.33% 56.67% 51.67% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 26/11/15 24/11/14 25/11/13 27/11/12 29/11/11 23/11/10 -
Price 0.9600 0.9200 1.0800 0.5600 0.4200 0.4400 0.7800 -
P/RPS 3.19 3.10 3.58 1.86 1.51 1.31 2.17 6.63%
  YoY % 2.90% -13.41% 92.47% 23.18% 15.27% -39.63% -
  Horiz. % 147.00% 142.86% 164.98% 85.71% 69.59% 60.37% 100.00%
P/EPS -1,997.67 -9.63 -104.85 -186.67 -25.45 183.33 75.73 -
  YoY % -20,644.24% 90.82% 43.83% -633.48% -113.88% 142.08% -
  Horiz. % -2,637.88% -12.72% -138.45% -246.49% -33.61% 242.08% 100.00%
EY -0.05 -10.38 -0.95 -0.54 -3.93 0.55 1.32 -
  YoY % 99.52% -992.63% -75.93% 86.26% -814.55% -58.33% -
  Horiz. % -3.79% -786.36% -71.97% -40.91% -297.73% 41.67% 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 0.98 0.90 0.87 0.44 0.32 0.32 0.57 9.44%
  YoY % 8.89% 3.45% 97.73% 37.50% 0.00% -43.86% -
  Horiz. % 171.93% 157.89% 152.63% 77.19% 56.14% 56.14% 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.
 


 

215  326  550  1168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 DRBHCOM 2.54-0.41 
 EKOVEST 0.82-0.025 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.345-0.02 
 IWCITY 0.935-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

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