Highlights

[CGB] YoY Quarter Result on 2009-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 24-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     216.03%    YoY -     3.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,104 14,461 16,032 14,817 14,225 14,499 11,377 2.38%
  YoY % -9.38% -9.80% 8.20% 4.16% -1.89% 27.44% -
  Horiz. % 115.18% 127.11% 140.92% 130.24% 125.03% 127.44% 100.00%
PBT -1,616 67 -721 503 401 -619 -408 25.76%
  YoY % -2,511.94% 109.29% -243.34% 25.44% 164.78% -51.72% -
  Horiz. % 396.08% -16.42% 176.72% -123.28% -98.28% 151.72% 100.00%
Tax 8 187 -124 -89 0 0 141 -37.98%
  YoY % -95.72% 250.81% -39.33% 0.00% 0.00% 0.00% -
  Horiz. % 5.67% 132.62% -87.94% -63.12% 0.00% 0.00% 100.00%
NP -1,608 254 -845 414 401 -619 -267 34.85%
  YoY % -733.07% 130.06% -304.11% 3.24% 164.78% -131.84% -
  Horiz. % 602.25% -95.13% 316.48% -155.06% -150.19% 231.84% 100.00%
NP to SH -1,608 254 -845 414 401 -619 -267 34.85%
  YoY % -733.07% 130.06% -304.11% 3.24% 164.78% -131.84% -
  Horiz. % 602.25% -95.13% 316.48% -155.06% -150.19% 231.84% 100.00%
Tax Rate - % -279.10 % - % 17.69 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -1,577.73% 0.00% 100.00% - - -
Total Cost 14,712 14,207 16,877 14,403 13,824 15,118 11,644 3.97%
  YoY % 3.55% -15.82% 17.18% 4.19% -8.56% 29.84% -
  Horiz. % 126.35% 122.01% 144.94% 123.69% 118.72% 129.84% 100.00%
Net Worth 58,535 62,807 61,203 45,942 59,238 59,148 53,399 1.54%
  YoY % -6.80% 2.62% 33.22% -22.45% 0.15% 10.77% -
  Horiz. % 109.62% 117.62% 114.61% 86.03% 110.93% 110.77% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 685 923 685 689 683 1,054 529 4.41%
  YoY % -25.73% 34.81% -0.58% 0.82% -35.19% 99.21% -
  Horiz. % 129.57% 174.47% 129.41% 130.17% 129.11% 199.21% 100.00%
Div Payout % - % 363.64 % - % 166.46 % 170.45 % - % - % -
  YoY % 0.00% 0.00% 0.00% -2.34% 0.00% 0.00% -
  Horiz. % 0.00% 213.34% 0.00% 97.66% 100.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,535 62,807 61,203 45,942 59,238 59,148 53,399 1.54%
  YoY % -6.80% 2.62% 33.22% -22.45% 0.15% 10.77% -
  Horiz. % 109.62% 117.62% 114.61% 86.03% 110.93% 110.77% 100.00%
NOSH 45,730 46,181 45,674 45,942 45,568 45,851 46,034 -0.11%
  YoY % -0.98% 1.11% -0.58% 0.82% -0.62% -0.40% -
  Horiz. % 99.34% 100.32% 99.22% 99.80% 98.99% 99.60% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -12.27 % 1.76 % -5.27 % 2.79 % 2.82 % -4.27 % -2.35 % 31.68%
  YoY % -797.16% 133.40% -288.89% -1.06% 166.04% -81.70% -
  Horiz. % 522.13% -74.89% 224.26% -118.72% -120.00% 181.70% 100.00%
ROE -2.75 % 0.40 % -1.38 % 0.90 % 0.68 % -1.05 % -0.50 % 32.83%
  YoY % -787.50% 128.99% -253.33% 32.35% 164.76% -110.00% -
  Horiz. % 550.00% -80.00% 276.00% -180.00% -136.00% 210.00% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.65 31.31 35.10 32.25 31.22 31.62 24.71 2.49%
  YoY % -8.50% -10.80% 8.84% 3.30% -1.27% 27.96% -
  Horiz. % 115.94% 126.71% 142.05% 130.51% 126.35% 127.96% 100.00%
EPS -3.51 0.55 -1.85 0.90 0.88 -1.35 -0.58 34.96%
  YoY % -738.18% 129.73% -305.56% 2.27% 165.19% -132.76% -
  Horiz. % 605.17% -94.83% 318.97% -155.17% -151.72% 232.76% 100.00%
DPS 1.50 2.00 1.50 1.50 1.50 2.30 1.15 4.52%
  YoY % -25.00% 33.33% 0.00% 0.00% -34.78% 100.00% -
  Horiz. % 130.43% 173.91% 130.43% 130.43% 130.43% 200.00% 100.00%
NAPS 1.2800 1.3600 1.3400 1.0000 1.3000 1.2900 1.1600 1.65%
  YoY % -5.88% 1.49% 34.00% -23.08% 0.78% 11.21% -
  Horiz. % 110.34% 117.24% 115.52% 86.21% 112.07% 111.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.56 16.07 17.81 16.46 15.81 16.11 12.64 2.38%
  YoY % -9.40% -9.77% 8.20% 4.11% -1.86% 27.45% -
  Horiz. % 115.19% 127.14% 140.90% 130.22% 125.08% 127.45% 100.00%
EPS -1.79 0.28 -0.94 0.46 0.45 -0.69 -0.30 34.64%
  YoY % -739.29% 129.79% -304.35% 2.22% 165.22% -130.00% -
  Horiz. % 596.67% -93.33% 313.33% -153.33% -150.00% 230.00% 100.00%
DPS 0.76 1.03 0.76 0.77 0.76 1.17 0.59 4.31%
  YoY % -26.21% 35.53% -1.30% 1.32% -35.04% 98.31% -
  Horiz. % 128.81% 174.58% 128.81% 130.51% 128.81% 198.31% 100.00%
NAPS 0.6504 0.6979 0.6800 0.5105 0.6582 0.6572 0.5933 1.54%
  YoY % -6.81% 2.63% 33.20% -22.44% 0.15% 10.77% -
  Horiz. % 109.62% 117.63% 114.61% 86.04% 110.94% 110.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.3800 0.4500 0.5000 0.8400 0.4000 0.7000 0.8000 -
P/RPS 1.33 1.44 1.42 2.60 1.28 2.21 3.24 -13.78%
  YoY % -7.64% 1.41% -45.38% 103.12% -42.08% -31.79% -
  Horiz. % 41.05% 44.44% 43.83% 80.25% 39.51% 68.21% 100.00%
P/EPS -10.81 81.82 -27.03 93.22 45.45 -51.85 -137.93 -34.56%
  YoY % -113.21% 402.70% -129.00% 105.10% 187.66% 62.41% -
  Horiz. % 7.84% -59.32% 19.60% -67.59% -32.95% 37.59% 100.00%
EY -9.25 1.22 -3.70 1.07 2.20 -1.93 -0.72 52.98%
  YoY % -858.20% 132.97% -445.79% -51.36% 213.99% -168.06% -
  Horiz. % 1,284.72% -169.44% 513.89% -148.61% -305.56% 268.06% 100.00%
DY 3.95 4.44 3.00 1.79 3.75 3.29 1.44 18.30%
  YoY % -11.04% 48.00% 67.60% -52.27% 13.98% 128.47% -
  Horiz. % 274.31% 308.33% 208.33% 124.31% 260.42% 228.47% 100.00%
P/NAPS 0.30 0.33 0.37 0.84 0.31 0.54 0.69 -12.95%
  YoY % -9.09% -10.81% -55.95% 170.97% -42.59% -21.74% -
  Horiz. % 43.48% 47.83% 53.62% 121.74% 44.93% 78.26% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.4050 0.4400 0.5500 0.8100 0.7000 0.7000 0.8900 -
P/RPS 1.41 1.41 1.57 2.51 2.24 2.21 3.60 -14.45%
  YoY % 0.00% -10.19% -37.45% 12.05% 1.36% -38.61% -
  Horiz. % 39.17% 39.17% 43.61% 69.72% 62.22% 61.39% 100.00%
P/EPS -11.52 80.00 -29.73 89.89 79.55 -51.85 -153.45 -35.02%
  YoY % -114.40% 369.09% -133.07% 13.00% 253.42% 66.21% -
  Horiz. % 7.51% -52.13% 19.37% -58.58% -51.84% 33.79% 100.00%
EY -8.68 1.25 -3.36 1.11 1.26 -1.93 -0.65 53.97%
  YoY % -794.40% 137.20% -402.70% -11.90% 165.28% -196.92% -
  Horiz. % 1,335.38% -192.31% 516.92% -170.77% -193.85% 296.92% 100.00%
DY 3.70 4.55 2.73 1.85 2.14 3.29 1.29 19.18%
  YoY % -18.68% 66.67% 47.57% -13.55% -34.95% 155.04% -
  Horiz. % 286.82% 352.71% 211.63% 143.41% 165.89% 255.04% 100.00%
P/NAPS 0.32 0.32 0.41 0.81 0.54 0.54 0.77 -13.60%
  YoY % 0.00% -21.95% -49.38% 50.00% 0.00% -29.87% -
  Horiz. % 41.56% 41.56% 53.25% 105.19% 70.13% 70.13% 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.
 


 

334  163  562  1122 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.31+0.01 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.46+0.015 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 SAPNRG-WA 0.135+0.005 
 KNM-WB 0.285+0.02 
Partners & Brokers