Highlights

[CGB] YoY Quarter Result on 2016-12-31 [#4]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     2,977.27%    YoY -     128.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 21,077 13,779 14,214 12,730 13,367 15,812 13,104 8.24%
  YoY % 52.96% -3.06% 11.66% -4.77% -15.46% 20.67% -
  Horiz. % 160.84% 105.15% 108.47% 97.15% 102.01% 120.67% 100.00%
PBT 29 -145 633 -2,215 -156 909 -1,616 -
  YoY % 120.00% -122.91% 128.58% -1,319.87% -117.16% 156.25% -
  Horiz. % -1.79% 8.97% -39.17% 137.07% 9.65% -56.25% 100.00%
Tax -3,048 2,238 0 0 -17 -36 8 -
  YoY % -236.19% 0.00% 0.00% 0.00% 52.78% -550.00% -
  Horiz. % -38,100.00% 27,975.00% 0.00% 0.00% -212.50% -450.00% 100.00%
NP -3,019 2,093 633 -2,215 -173 873 -1,608 11.06%
  YoY % -244.24% 230.65% 128.58% -1,180.35% -119.82% 154.29% -
  Horiz. % 187.75% -130.16% -39.37% 137.75% 10.76% -54.29% 100.00%
NP to SH -3,143 2,093 633 -2,215 -173 873 -1,608 11.81%
  YoY % -250.17% 230.65% 128.58% -1,180.35% -119.82% 154.29% -
  Horiz. % 195.46% -130.16% -39.37% 137.75% 10.76% -54.29% 100.00%
Tax Rate 10,510.35 % - % - % - % - % 3.96 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 265,412.88% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 24,096 11,686 13,581 14,945 13,540 14,939 14,712 8.57%
  YoY % 106.20% -13.95% -9.13% 10.38% -9.36% 1.54% -
  Horiz. % 163.78% 79.43% 92.31% 101.58% 92.03% 101.54% 100.00%
Net Worth 52,199 52,999 43,823 44,391 56,452 58,504 58,535 -1.89%
  YoY % -1.51% 20.94% -1.28% -21.36% -3.51% -0.05% -
  Horiz. % 89.18% 90.54% 74.87% 75.84% 96.44% 99.95% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 796 799 685 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.39% 16.61% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.14% 116.61% 100.00%
Div Payout % - % - % - % - % - % 91.62 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 52,199 52,999 43,823 44,391 56,452 58,504 58,535 -1.89%
  YoY % -1.51% 20.94% -1.28% -21.36% -3.51% -0.05% -
  Horiz. % 89.18% 90.54% 74.87% 75.84% 96.44% 99.95% 100.00%
NOSH 90,000 50,000 44,265 45,764 45,526 45,706 45,730 11.94%
  YoY % 80.00% 12.95% -3.27% 0.52% -0.39% -0.05% -
  Horiz. % 196.80% 109.34% 96.80% 100.07% 99.55% 99.95% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -14.32 % 15.19 % 4.45 % -17.40 % -1.29 % 5.52 % -12.27 % 2.61%
  YoY % -194.27% 241.35% 125.57% -1,248.84% -123.37% 144.99% -
  Horiz. % 116.71% -123.80% -36.27% 141.81% 10.51% -44.99% 100.00%
ROE -6.02 % 3.95 % 1.44 % -4.99 % -0.31 % 1.49 % -2.75 % 13.94%
  YoY % -252.41% 174.31% 128.86% -1,509.68% -120.81% 154.18% -
  Horiz. % 218.91% -143.64% -52.36% 181.45% 11.27% -54.18% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.42 27.56 32.11 27.82 29.36 34.59 28.65 -3.30%
  YoY % -15.02% -14.17% 15.42% -5.25% -15.12% 20.73% -
  Horiz. % 81.75% 96.20% 112.08% 97.10% 102.48% 120.73% 100.00%
EPS -3.49 4.19 1.43 -4.84 -0.38 1.91 -3.51 -0.10%
  YoY % -183.29% 193.01% 129.55% -1,173.68% -119.90% 154.42% -
  Horiz. % 99.43% -119.37% -40.74% 137.89% 10.83% -54.42% 100.00%
DPS 0.00 0.00 0.00 0.00 1.75 1.75 1.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 116.67% 116.67% 100.00%
NAPS 0.5800 1.0600 0.9900 0.9700 1.2400 1.2800 1.2800 -12.35%
  YoY % -45.28% 7.07% 2.06% -21.77% -3.12% 0.00% -
  Horiz. % 45.31% 82.81% 77.34% 75.78% 96.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.42 15.31 15.79 14.14 14.85 17.57 14.56 8.24%
  YoY % 52.97% -3.04% 11.67% -4.78% -15.48% 20.67% -
  Horiz. % 160.85% 105.15% 108.45% 97.12% 101.99% 120.67% 100.00%
EPS -3.49 2.33 0.70 -2.46 -0.19 0.97 -1.79 11.77%
  YoY % -249.79% 232.86% 128.46% -1,194.74% -119.59% 154.19% -
  Horiz. % 194.97% -130.17% -39.11% 137.43% 10.61% -54.19% 100.00%
DPS 0.00 0.00 0.00 0.00 0.89 0.89 0.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 17.11% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 117.11% 117.11% 100.00%
NAPS 0.5800 0.5889 0.4869 0.4932 0.6273 0.6501 0.6504 -1.89%
  YoY % -1.51% 20.95% -1.28% -21.38% -3.51% -0.05% -
  Horiz. % 89.18% 90.54% 74.86% 75.83% 96.45% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4600 1.0300 0.9950 0.8800 1.0000 0.7000 0.3800 -
P/RPS 1.96 3.74 3.10 3.16 3.41 2.02 1.33 6.67%
  YoY % -47.59% 20.65% -1.90% -7.33% 68.81% 51.88% -
  Horiz. % 147.37% 281.20% 233.08% 237.59% 256.39% 151.88% 100.00%
P/EPS -13.17 24.61 69.58 -18.18 -263.16 36.65 -10.81 3.34%
  YoY % -153.51% -64.63% 482.73% 93.09% -818.04% 439.04% -
  Horiz. % 121.83% -227.66% -643.66% 168.18% 2,434.41% -339.04% 100.00%
EY -7.59 4.06 1.44 -5.50 -0.38 2.73 -9.25 -3.24%
  YoY % -286.95% 181.94% 126.18% -1,347.37% -113.92% 129.51% -
  Horiz. % 82.05% -43.89% -15.57% 59.46% 4.11% -29.51% 100.00%
DY 0.00 0.00 0.00 0.00 1.75 2.50 3.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% -30.00% -36.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 44.30% 63.29% 100.00%
P/NAPS 0.79 0.97 1.01 0.91 0.81 0.55 0.30 17.50%
  YoY % -18.56% -3.96% 10.99% 12.35% 47.27% 83.33% -
  Horiz. % 263.33% 323.33% 336.67% 303.33% 270.00% 183.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 - 29/02/16 27/02/15 27/02/14 26/02/13 -
Price 0.5200 1.0000 0.9600 0.7500 0.9650 0.7600 0.4050 -
P/RPS 2.22 3.63 2.99 2.70 3.29 2.20 1.41 7.86%
  YoY % -38.84% 21.40% 10.74% -17.93% 49.55% 56.03% -
  Horiz. % 157.45% 257.45% 212.06% 191.49% 233.33% 156.03% 100.00%
P/EPS -14.89 23.89 67.13 -15.50 -253.95 39.79 -11.52 4.37%
  YoY % -162.33% -64.41% 533.10% 93.90% -738.23% 445.40% -
  Horiz. % 129.25% -207.38% -582.73% 134.55% 2,204.43% -345.40% 100.00%
EY -6.72 4.19 1.49 -6.45 -0.39 2.51 -8.68 -4.17%
  YoY % -260.38% 181.21% 123.10% -1,553.85% -115.54% 128.92% -
  Horiz. % 77.42% -48.27% -17.17% 74.31% 4.49% -28.92% 100.00%
DY 0.00 0.00 0.00 0.00 1.81 2.30 3.70 -
  YoY % 0.00% 0.00% 0.00% 0.00% -21.30% -37.84% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 48.92% 62.16% 100.00%
P/NAPS 0.90 0.94 0.97 0.77 0.78 0.59 0.32 18.80%
  YoY % -4.26% -3.09% 25.97% -1.28% 32.20% 84.37% -
  Horiz. % 281.25% 293.75% 303.13% 240.62% 243.75% 184.38% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers