Highlights

[CGB] YoY Quarter Result on 2014-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     63.50%    YoY -     -119.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 13,779 14,214 12,730 13,367 15,812 13,104 14,461 -0.80%
  YoY % -3.06% 11.66% -4.77% -15.46% 20.67% -9.38% -
  Horiz. % 95.28% 98.29% 88.03% 92.43% 109.34% 90.62% 100.00%
PBT -145 633 -2,215 -156 909 -1,616 67 -
  YoY % -122.91% 128.58% -1,319.87% -117.16% 156.25% -2,511.94% -
  Horiz. % -216.42% 944.78% -3,305.97% -232.84% 1,356.72% -2,411.94% 100.00%
Tax 2,238 0 0 -17 -36 8 187 51.18%
  YoY % 0.00% 0.00% 0.00% 52.78% -550.00% -95.72% -
  Horiz. % 1,196.79% 0.00% 0.00% -9.09% -19.25% 4.28% 100.00%
NP 2,093 633 -2,215 -173 873 -1,608 254 42.07%
  YoY % 230.65% 128.58% -1,180.35% -119.82% 154.29% -733.07% -
  Horiz. % 824.02% 249.21% -872.05% -68.11% 343.70% -633.07% 100.00%
NP to SH 2,093 633 -2,215 -173 873 -1,608 254 42.07%
  YoY % 230.65% 128.58% -1,180.35% -119.82% 154.29% -733.07% -
  Horiz. % 824.02% 249.21% -872.05% -68.11% 343.70% -633.07% 100.00%
Tax Rate - % - % - % - % 3.96 % - % -279.10 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -1.42% 0.00% 100.00%
Total Cost 11,686 13,581 14,945 13,540 14,939 14,712 14,207 -3.20%
  YoY % -13.95% -9.13% 10.38% -9.36% 1.54% 3.55% -
  Horiz. % 82.26% 95.59% 105.19% 95.31% 105.15% 103.55% 100.00%
Net Worth 52,999 43,823 44,391 56,452 58,504 58,535 62,807 -2.79%
  YoY % 20.94% -1.28% -21.36% -3.51% -0.05% -6.80% -
  Horiz. % 84.39% 69.77% 70.68% 89.88% 93.15% 93.20% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 796 799 685 923 -
  YoY % 0.00% 0.00% 0.00% -0.39% 16.61% -25.73% -
  Horiz. % 0.00% 0.00% 0.00% 86.26% 86.60% 74.27% 100.00%
Div Payout % - % - % - % - % 91.62 % - % 363.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 25.20% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 52,999 43,823 44,391 56,452 58,504 58,535 62,807 -2.79%
  YoY % 20.94% -1.28% -21.36% -3.51% -0.05% -6.80% -
  Horiz. % 84.39% 69.77% 70.68% 89.88% 93.15% 93.20% 100.00%
NOSH 50,000 44,265 45,764 45,526 45,706 45,730 46,181 1.33%
  YoY % 12.95% -3.27% 0.52% -0.39% -0.05% -0.98% -
  Horiz. % 108.27% 95.85% 99.10% 98.58% 98.97% 99.02% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 15.19 % 4.45 % -17.40 % -1.29 % 5.52 % -12.27 % 1.76 % 43.17%
  YoY % 241.35% 125.57% -1,248.84% -123.37% 144.99% -797.16% -
  Horiz. % 863.07% 252.84% -988.64% -73.30% 313.64% -697.16% 100.00%
ROE 3.95 % 1.44 % -4.99 % -0.31 % 1.49 % -2.75 % 0.40 % 46.42%
  YoY % 174.31% 128.86% -1,509.68% -120.81% 154.18% -787.50% -
  Horiz. % 987.50% 360.00% -1,247.50% -77.50% 372.50% -687.50% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.56 32.11 27.82 29.36 34.59 28.65 31.31 -2.10%
  YoY % -14.17% 15.42% -5.25% -15.12% 20.73% -8.50% -
  Horiz. % 88.02% 102.56% 88.85% 93.77% 110.48% 91.50% 100.00%
EPS 4.19 1.43 -4.84 -0.38 1.91 -3.51 0.55 40.23%
  YoY % 193.01% 129.55% -1,173.68% -119.90% 154.42% -738.18% -
  Horiz. % 761.82% 260.00% -880.00% -69.09% 347.27% -638.18% 100.00%
DPS 0.00 0.00 0.00 1.75 1.75 1.50 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 16.67% -25.00% -
  Horiz. % 0.00% 0.00% 0.00% 87.50% 87.50% 75.00% 100.00%
NAPS 1.0600 0.9900 0.9700 1.2400 1.2800 1.2800 1.3600 -4.06%
  YoY % 7.07% 2.06% -21.77% -3.12% 0.00% -5.88% -
  Horiz. % 77.94% 72.79% 71.32% 91.18% 94.12% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.31 15.79 14.14 14.85 17.57 14.56 16.07 -0.80%
  YoY % -3.04% 11.67% -4.78% -15.48% 20.67% -9.40% -
  Horiz. % 95.27% 98.26% 87.99% 92.41% 109.33% 90.60% 100.00%
EPS 2.33 0.70 -2.46 -0.19 0.97 -1.79 0.28 42.31%
  YoY % 232.86% 128.46% -1,194.74% -119.59% 154.19% -739.29% -
  Horiz. % 832.14% 250.00% -878.57% -67.86% 346.43% -639.29% 100.00%
DPS 0.00 0.00 0.00 0.89 0.89 0.76 1.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 17.11% -26.21% -
  Horiz. % 0.00% 0.00% 0.00% 86.41% 86.41% 73.79% 100.00%
NAPS 0.5889 0.4869 0.4932 0.6273 0.6501 0.6504 0.6979 -2.79%
  YoY % 20.95% -1.28% -21.38% -3.51% -0.05% -6.81% -
  Horiz. % 84.38% 69.77% 70.67% 89.88% 93.15% 93.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0300 0.9950 0.8800 1.0000 0.7000 0.3800 0.4500 -
P/RPS 3.74 3.10 3.16 3.41 2.02 1.33 1.44 17.23%
  YoY % 20.65% -1.90% -7.33% 68.81% 51.88% -7.64% -
  Horiz. % 259.72% 215.28% 219.44% 236.81% 140.28% 92.36% 100.00%
P/EPS 24.61 69.58 -18.18 -263.16 36.65 -10.81 81.82 -18.13%
  YoY % -64.63% 482.73% 93.09% -818.04% 439.04% -113.21% -
  Horiz. % 30.08% 85.04% -22.22% -321.63% 44.79% -13.21% 100.00%
EY 4.06 1.44 -5.50 -0.38 2.73 -9.25 1.22 22.17%
  YoY % 181.94% 126.18% -1,347.37% -113.92% 129.51% -858.20% -
  Horiz. % 332.79% 118.03% -450.82% -31.15% 223.77% -758.20% 100.00%
DY 0.00 0.00 0.00 1.75 2.50 3.95 4.44 -
  YoY % 0.00% 0.00% 0.00% -30.00% -36.71% -11.04% -
  Horiz. % 0.00% 0.00% 0.00% 39.41% 56.31% 88.96% 100.00%
P/NAPS 0.97 1.01 0.91 0.81 0.55 0.30 0.33 19.67%
  YoY % -3.96% 10.99% 12.35% 47.27% 83.33% -9.09% -
  Horiz. % 293.94% 306.06% 275.76% 245.45% 166.67% 90.91% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 - 29/02/16 27/02/15 27/02/14 26/02/13 29/02/12 -
Price 1.0000 0.9600 0.7500 0.9650 0.7600 0.4050 0.4400 -
P/RPS 3.63 2.99 2.70 3.29 2.20 1.41 1.41 17.05%
  YoY % 21.40% 10.74% -17.93% 49.55% 56.03% 0.00% -
  Horiz. % 257.45% 212.06% 191.49% 233.33% 156.03% 100.00% 100.00%
P/EPS 23.89 67.13 -15.50 -253.95 39.79 -11.52 80.00 -18.23%
  YoY % -64.41% 533.10% 93.90% -738.23% 445.40% -114.40% -
  Horiz. % 29.86% 83.91% -19.38% -317.44% 49.74% -14.40% 100.00%
EY 4.19 1.49 -6.45 -0.39 2.51 -8.68 1.25 22.31%
  YoY % 181.21% 123.10% -1,553.85% -115.54% 128.92% -794.40% -
  Horiz. % 335.20% 119.20% -516.00% -31.20% 200.80% -694.40% 100.00%
DY 0.00 0.00 0.00 1.81 2.30 3.70 4.55 -
  YoY % 0.00% 0.00% 0.00% -21.30% -37.84% -18.68% -
  Horiz. % 0.00% 0.00% 0.00% 39.78% 50.55% 81.32% 100.00%
P/NAPS 0.94 0.97 0.77 0.78 0.59 0.32 0.32 19.65%
  YoY % -3.09% 25.97% -1.28% 32.20% 84.37% 0.00% -
  Horiz. % 293.75% 303.13% 240.62% 243.75% 184.38% 100.00% 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.
 


 

269  428  536  658 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.35-0.04 
 ISTONE 0.21-0.035 
 GPACKET-WB 0.125+0.005 
 NETX 0.0150.00 
 ARMADA 0.225-0.015 
 IMPIANA 0.03+0.005 
 HSI-H6R 0.39+0.025 
 KNM-WB 0.265-0.025 
 GPACKET 0.445+0.04 
 VELESTO-WA 0.13-0.015 
Partners & Brokers