Highlights

[CGB] YoY Quarter Result on 2016-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -104.38%    YoY -     99.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 28,417 34,612 16,455 13,787 13,575 13,887 13,945 12.59%
  YoY % -17.90% 110.34% 19.35% 1.56% -2.25% -0.42% -
  Horiz. % 203.78% 248.20% 118.00% 98.87% 97.35% 99.58% 100.00%
PBT 593 -71 344 19 -4,373 -472 -126 -
  YoY % 935.21% -120.64% 1,710.53% 100.43% -826.48% -274.60% -
  Horiz. % -470.63% 56.35% -273.02% -15.08% 3,470.63% 374.60% 100.00%
Tax -35 211 -3 -41 0 -2 -13 17.94%
  YoY % -116.59% 7,133.33% 92.68% 0.00% 0.00% 84.62% -
  Horiz. % 269.23% -1,623.08% 23.08% 315.38% -0.00% 15.38% 100.00%
NP 558 140 341 -22 -4,373 -474 -139 -
  YoY % 298.57% -58.94% 1,650.00% 99.50% -822.57% -241.01% -
  Horiz. % -401.44% -100.72% -245.32% 15.83% 3,146.04% 341.01% 100.00%
NP to SH 499 463 341 -22 -4,373 -474 -139 -
  YoY % 7.78% 35.78% 1,650.00% 99.50% -822.57% -241.01% -
  Horiz. % -358.99% -333.09% -245.32% 15.83% 3,146.04% 341.01% 100.00%
Tax Rate 5.90 % - % 0.87 % 215.79 % - % - % - % -
  YoY % 0.00% 0.00% -99.60% 0.00% 0.00% 0.00% -
  Horiz. % 2.73% 0.00% 0.40% 100.00% - - -
Total Cost 27,859 34,472 16,114 13,809 17,948 14,361 14,084 12.03%
  YoY % -19.18% 113.93% 16.69% -23.06% 24.98% 1.97% -
  Horiz. % 197.81% 244.76% 114.41% 98.05% 127.44% 101.97% 100.00%
Net Worth 47,699 33,682 50,999 44,864 46,706 57,064 58,379 -3.31%
  YoY % 41.62% -33.96% 13.68% -3.94% -18.15% -2.25% -
  Horiz. % 81.71% 57.70% 87.36% 76.85% 80.00% 97.75% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 47,699 33,682 50,999 44,864 46,706 57,064 58,379 -3.31%
  YoY % 41.62% -33.96% 13.68% -3.94% -18.15% -2.25% -
  Horiz. % 81.71% 57.70% 87.36% 76.85% 80.00% 97.75% 100.00%
NOSH 90,000 55,217 50,000 45,780 45,790 46,019 46,333 11.70%
  YoY % 62.99% 10.43% 9.22% -0.02% -0.50% -0.68% -
  Horiz. % 194.24% 119.17% 107.91% 98.81% 98.83% 99.32% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.96 % 0.40 % 2.07 % -0.16 % -32.21 % -3.41 % -1.00 % -
  YoY % 390.00% -80.68% 1,393.75% 99.50% -844.57% -241.00% -
  Horiz. % -196.00% -40.00% -207.00% 16.00% 3,221.00% 341.00% 100.00%
ROE 1.05 % 1.37 % 0.67 % -0.05 % -9.36 % -0.83 % -0.24 % -
  YoY % -23.36% 104.48% 1,440.00% 99.47% -1,027.71% -245.83% -
  Horiz. % -437.50% -570.83% -279.17% 20.83% 3,900.00% 345.83% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.57 62.68 32.91 30.12 29.65 30.18 30.10 0.80%
  YoY % -49.63% 90.46% 9.26% 1.59% -1.76% 0.27% -
  Horiz. % 104.88% 208.24% 109.34% 100.07% 98.50% 100.27% 100.00%
EPS 0.55 0.84 0.68 -0.05 -9.55 -1.03 -0.30 -
  YoY % -34.52% 23.53% 1,460.00% 99.48% -827.18% -243.33% -
  Horiz. % -183.33% -280.00% -226.67% 16.67% 3,183.33% 343.33% 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 0.5300 0.6100 1.0200 0.9800 1.0200 1.2400 1.2600 -13.43%
  YoY % -13.11% -40.20% 4.08% -3.92% -17.74% -1.59% -
  Horiz. % 42.06% 48.41% 80.95% 77.78% 80.95% 98.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 93,333
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 30.45 37.08 17.63 14.77 14.54 14.88 14.94 12.59%
  YoY % -17.88% 110.32% 19.36% 1.58% -2.28% -0.40% -
  Horiz. % 203.82% 248.19% 118.01% 98.86% 97.32% 99.60% 100.00%
EPS 0.53 0.50 0.37 -0.02 -4.69 -0.51 -0.15 -
  YoY % 6.00% 35.14% 1,950.00% 99.57% -819.61% -240.00% -
  Horiz. % -353.33% -333.33% -246.67% 13.33% 3,126.67% 340.00% 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 0.5111 0.3609 0.5464 0.4807 0.5004 0.6114 0.6255 -3.31%
  YoY % 41.62% -33.95% 13.67% -3.94% -18.16% -2.25% -
  Horiz. % 81.71% 57.70% 87.35% 76.85% 80.00% 97.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5250 0.6300 0.9800 0.9300 0.9000 0.8500 0.5500 -
P/RPS 1.66 1.01 2.98 3.09 3.04 2.82 1.83 -1.61%
  YoY % 64.36% -66.11% -3.56% 1.64% 7.80% 54.10% -
  Horiz. % 90.71% 55.19% 162.84% 168.85% 166.12% 154.10% 100.00%
P/EPS 94.69 75.13 143.70 -1,935.25 -9.42 -82.52 -183.33 -
  YoY % 26.03% -47.72% 107.43% -20,444.05% 88.58% 54.99% -
  Horiz. % -51.65% -40.98% -78.38% 1,055.61% 5.14% 45.01% 100.00%
EY 1.06 1.33 0.70 -0.05 -10.61 -1.21 -0.55 -
  YoY % -20.30% 90.00% 1,500.00% 99.53% -776.86% -120.00% -
  Horiz. % -192.73% -241.82% -127.27% 9.09% 1,929.09% 220.00% 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 1.03 0.96 0.95 0.88 0.69 0.44 14.46%
  YoY % -3.88% 7.29% 1.05% 7.95% 27.54% 56.82% -
  Horiz. % 225.00% 234.09% 218.18% 215.91% 200.00% 156.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 28/11/17 30/11/16 26/11/15 24/11/14 25/11/13 -
Price 0.5250 0.5900 1.0500 0.9600 0.9200 1.0800 0.5600 -
P/RPS 1.66 0.94 3.19 3.19 3.10 3.58 1.86 -1.88%
  YoY % 76.60% -70.53% 0.00% 2.90% -13.41% 92.47% -
  Horiz. % 89.25% 50.54% 171.51% 171.51% 166.67% 192.47% 100.00%
P/EPS 94.69 70.36 153.96 -1,997.67 -9.63 -104.85 -186.67 -
  YoY % 34.58% -54.30% 107.71% -20,644.24% 90.82% 43.83% -
  Horiz. % -50.73% -37.69% -82.48% 1,070.16% 5.16% 56.17% 100.00%
EY 1.06 1.42 0.65 -0.05 -10.38 -0.95 -0.54 -
  YoY % -25.35% 118.46% 1,400.00% 99.52% -992.63% -75.93% -
  Horiz. % -196.30% -262.96% -120.37% 9.26% 1,922.22% 175.93% 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 0.97 1.03 0.98 0.90 0.87 0.44 14.46%
  YoY % 2.06% -5.83% 5.10% 8.89% 3.45% 97.73% -
  Horiz. % 225.00% 220.45% 234.09% 222.73% 204.55% 197.73% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers