Highlights

[CICB] YoY Quarter Result on 2018-09-30 [#3]

Stock [CICB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     146.72%    YoY -     35.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 34,612 16,455 13,787 13,575 13,887 13,945 12,758 18.09%
  YoY % 110.34% 19.35% 1.56% -2.25% -0.42% 9.30% -
  Horiz. % 271.30% 128.98% 108.07% 106.40% 108.85% 109.30% 100.00%
PBT -71 344 19 -4,373 -472 -126 -756 -32.57%
  YoY % -120.64% 1,710.53% 100.43% -826.48% -274.60% 83.33% -
  Horiz. % 9.39% -45.50% -2.51% 578.44% 62.43% 16.67% 100.00%
Tax 211 -3 -41 0 -2 -13 0 -
  YoY % 7,133.33% 92.68% 0.00% 0.00% 84.62% 0.00% -
  Horiz. % -1,623.08% 23.08% 315.38% -0.00% 15.38% 100.00% -
NP 140 341 -22 -4,373 -474 -139 -756 -
  YoY % -58.94% 1,650.00% 99.50% -822.57% -241.01% 81.61% -
  Horiz. % -18.52% -45.11% 2.91% 578.44% 62.70% 18.39% 100.00%
NP to SH 463 341 -22 -4,373 -474 -139 -756 -
  YoY % 35.78% 1,650.00% 99.50% -822.57% -241.01% 81.61% -
  Horiz. % -61.24% -45.11% 2.91% 578.44% 62.70% 18.39% 100.00%
Tax Rate - % 0.87 % 215.79 % - % - % - % - % -
  YoY % 0.00% -99.60% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.40% 100.00% - - - -
Total Cost 34,472 16,114 13,809 17,948 14,361 14,084 13,514 16.88%
  YoY % 113.93% 16.69% -23.06% 24.98% 1.97% 4.22% -
  Horiz. % 255.08% 119.24% 102.18% 132.81% 106.27% 104.22% 100.00%
Net Worth 33,682 50,999 44,864 46,706 57,064 58,379 60,021 -9.18%
  YoY % -33.96% 13.68% -3.94% -18.15% -2.25% -2.74% -
  Horiz. % 56.12% 84.97% 74.75% 77.82% 95.07% 97.26% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 33,682 50,999 44,864 46,706 57,064 58,379 60,021 -9.18%
  YoY % -33.96% 13.68% -3.94% -18.15% -2.25% -2.74% -
  Horiz. % 56.12% 84.97% 74.75% 77.82% 95.07% 97.26% 100.00%
NOSH 55,217 50,000 45,780 45,790 46,019 46,333 45,818 3.16%
  YoY % 10.43% 9.22% -0.02% -0.50% -0.68% 1.12% -
  Horiz. % 120.51% 109.13% 99.92% 99.94% 100.44% 101.12% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.40 % 2.07 % -0.16 % -32.21 % -3.41 % -1.00 % -5.93 % -
  YoY % -80.68% 1,393.75% 99.50% -844.57% -241.00% 83.14% -
  Horiz. % -6.75% -34.91% 2.70% 543.17% 57.50% 16.86% 100.00%
ROE 1.37 % 0.67 % -0.05 % -9.36 % -0.83 % -0.24 % -1.26 % -
  YoY % 104.48% 1,440.00% 99.47% -1,027.71% -245.83% 80.95% -
  Horiz. % -108.73% -53.17% 3.97% 742.86% 65.87% 19.05% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 62.68 32.91 30.12 29.65 30.18 30.10 27.84 14.48%
  YoY % 90.46% 9.26% 1.59% -1.76% 0.27% 8.12% -
  Horiz. % 225.14% 118.21% 108.19% 106.50% 108.41% 108.12% 100.00%
EPS 0.84 0.68 -0.05 -9.55 -1.03 -0.30 -1.65 -
  YoY % 23.53% 1,460.00% 99.48% -827.18% -243.33% 81.82% -
  Horiz. % -50.91% -41.21% 3.03% 578.79% 62.42% 18.18% 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 0.6100 1.0200 0.9800 1.0200 1.2400 1.2600 1.3100 -11.96%
  YoY % -40.20% 4.08% -3.92% -17.74% -1.59% -3.82% -
  Horiz. % 46.56% 77.86% 74.81% 77.86% 94.66% 96.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.46 18.28 15.32 15.08 15.43 15.49 14.18 18.08%
  YoY % 110.39% 19.32% 1.59% -2.27% -0.39% 9.24% -
  Horiz. % 271.23% 128.91% 108.04% 106.35% 108.82% 109.24% 100.00%
EPS 0.51 0.38 -0.02 -4.86 -0.53 -0.15 -0.84 -
  YoY % 34.21% 2,000.00% 99.59% -816.98% -253.33% 82.14% -
  Horiz. % -60.71% -45.24% 2.38% 578.57% 63.10% 17.86% 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 0.3742 0.5667 0.4985 0.5190 0.6340 0.6487 0.6669 -9.18%
  YoY % -33.97% 13.68% -3.95% -18.14% -2.27% -2.73% -
  Horiz. % 56.11% 84.98% 74.75% 77.82% 95.07% 97.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.6300 0.9800 0.9300 0.9000 0.8500 0.5500 0.4400 -
P/RPS 1.01 2.98 3.09 3.04 2.82 1.83 1.58 -7.18%
  YoY % -66.11% -3.56% 1.64% 7.80% 54.10% 15.82% -
  Horiz. % 63.92% 188.61% 195.57% 192.41% 178.48% 115.82% 100.00%
P/EPS 75.13 143.70 -1,935.25 -9.42 -82.52 -183.33 -26.67 -
  YoY % -47.72% 107.43% -20,444.05% 88.58% 54.99% -587.40% -
  Horiz. % -281.70% -538.81% 7,256.28% 35.32% 309.41% 687.40% 100.00%
EY 1.33 0.70 -0.05 -10.61 -1.21 -0.55 -3.75 -
  YoY % 90.00% 1,500.00% 99.53% -776.86% -120.00% 85.33% -
  Horiz. % -35.47% -18.67% 1.33% 282.93% 32.27% 14.67% 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 1.03 0.96 0.95 0.88 0.69 0.44 0.34 20.28%
  YoY % 7.29% 1.05% 7.95% 27.54% 56.82% 29.41% -
  Horiz. % 302.94% 282.35% 279.41% 258.82% 202.94% 129.41% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 30/11/16 26/11/15 24/11/14 25/11/13 27/11/12 -
Price 0.5900 1.0500 0.9600 0.9200 1.0800 0.5600 0.4200 -
P/RPS 0.94 3.19 3.19 3.10 3.58 1.86 1.51 -7.59%
  YoY % -70.53% 0.00% 2.90% -13.41% 92.47% 23.18% -
  Horiz. % 62.25% 211.26% 211.26% 205.30% 237.09% 123.18% 100.00%
P/EPS 70.36 153.96 -1,997.67 -9.63 -104.85 -186.67 -25.45 -
  YoY % -54.30% 107.71% -20,644.24% 90.82% 43.83% -633.48% -
  Horiz. % -276.46% -604.95% 7,849.39% 37.84% 411.98% 733.48% 100.00%
EY 1.42 0.65 -0.05 -10.38 -0.95 -0.54 -3.93 -
  YoY % 118.46% 1,400.00% 99.52% -992.63% -75.93% 86.26% -
  Horiz. % -36.13% -16.54% 1.27% 264.12% 24.17% 13.74% 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 0.97 1.03 0.98 0.90 0.87 0.44 0.32 20.29%
  YoY % -5.83% 5.10% 8.89% 3.45% 97.73% 37.50% -
  Horiz. % 303.13% 321.88% 306.25% 281.25% 271.88% 137.50% 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.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers