Highlights

[CGB] YoY Quarter Result on 2017-09-30 [#3]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 28-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     12.54%    YoY -     1,650.00%
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 - 90,000
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 38.46 18.28 15.32 15.08 15.43 15.49 12.59%
  YoY % -17.91% 110.39% 19.32% 1.59% -2.27% -0.39% -
  Horiz. % 203.81% 248.29% 118.01% 98.90% 97.35% 99.61% 100.00%
EPS 0.55 0.51 0.38 -0.02 -4.86 -0.53 -0.15 -
  YoY % 7.84% 34.21% 2,000.00% 99.59% -816.98% -253.33% -
  Horiz. % -366.67% -340.00% -253.33% 13.33% 3,240.00% 353.33% 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 0.3742 0.5667 0.4985 0.5190 0.6340 0.6487 -3.31%
  YoY % 41.64% -33.97% 13.68% -3.95% -18.14% -2.27% -
  Horiz. % 81.70% 57.68% 87.36% 76.85% 80.01% 97.73% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
3. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
4. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
5. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
6. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
7. M+ Online Technical Focus - 3 April 2020 M+ Online Research Articles
8. PublicInvest Research Headlines - 3 Apr 2020 PublicInvest Research
Partners & Brokers