Highlights

[CGB] YoY Quarter Result on 2011-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 18-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     134.56%    YoY -     151.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 16,173 14,649 13,436 16,809 15,918 14,065 14,412 1.94%
  YoY % 10.40% 9.03% -20.07% 5.60% 13.17% -2.41% -
  Horiz. % 112.22% 101.64% 93.23% 116.63% 110.45% 97.59% 100.00%
PBT 67 75 -652 319 132 21 110 -7.93%
  YoY % -10.67% 111.50% -304.39% 141.67% 528.57% -80.91% -
  Horiz. % 60.91% 68.18% -592.73% 290.00% 120.00% 19.09% 100.00%
Tax 0 13 -7 -27 -16 0 -10 -
  YoY % 0.00% 285.71% 74.07% -68.75% 0.00% 0.00% -
  Horiz. % -0.00% -130.00% 70.00% 270.00% 160.00% -0.00% 100.00%
NP 67 88 -659 292 116 21 100 -6.45%
  YoY % -23.86% 113.35% -325.68% 151.72% 452.38% -79.00% -
  Horiz. % 67.00% 88.00% -659.00% 292.00% 116.00% 21.00% 100.00%
NP to SH 67 88 -659 292 116 21 100 -6.45%
  YoY % -23.86% 113.35% -325.68% 151.72% 452.38% -79.00% -
  Horiz. % 67.00% 88.00% -659.00% 292.00% 116.00% 21.00% 100.00%
Tax Rate - % -17.33 % - % 8.46 % 12.12 % - % 9.09 % -
  YoY % 0.00% 0.00% 0.00% -30.20% 0.00% 0.00% -
  Horiz. % 0.00% -190.65% 0.00% 93.07% 133.33% 0.00% 100.00%
Total Cost 16,106 14,561 14,095 16,517 15,802 14,044 14,312 1.99%
  YoY % 10.61% 3.31% -14.66% 4.52% 12.52% -1.87% -
  Horiz. % 112.53% 101.74% 98.48% 115.41% 110.41% 98.13% 100.00%
Net Worth 57,173 59,284 61,781 61,593 60,783 54,599 58,636 -0.42%
  YoY % -3.56% -4.04% 0.30% 1.33% 11.33% -6.88% -
  Horiz. % 97.50% 101.10% 105.36% 105.04% 103.66% 93.12% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 57,173 59,284 61,781 61,593 60,783 54,599 58,636 -0.42%
  YoY % -3.56% -4.04% 0.30% 1.33% 11.33% -6.88% -
  Horiz. % 97.50% 101.10% 105.36% 105.04% 103.66% 93.12% 100.00%
NOSH 44,666 46,315 45,763 45,625 46,400 41,999 45,454 -0.29%
  YoY % -3.56% 1.21% 0.30% -1.67% 10.48% -7.60% -
  Horiz. % 98.27% 101.89% 100.68% 100.38% 102.08% 92.40% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 0.41 % 0.60 % -4.90 % 1.74 % 0.73 % 0.15 % 0.69 % -8.31%
  YoY % -31.67% 112.24% -381.61% 138.36% 386.67% -78.26% -
  Horiz. % 59.42% 86.96% -710.14% 252.17% 105.80% 21.74% 100.00%
ROE 0.12 % 0.15 % -1.07 % 0.47 % 0.19 % 0.04 % 0.17 % -5.64%
  YoY % -20.00% 114.02% -327.66% 147.37% 375.00% -76.47% -
  Horiz. % 70.59% 88.24% -629.41% 276.47% 111.76% 23.53% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 36.21 31.63 29.36 36.84 34.31 33.49 31.71 2.24%
  YoY % 14.48% 7.73% -20.30% 7.37% 2.45% 5.61% -
  Horiz. % 114.19% 99.75% 92.59% 116.18% 108.20% 105.61% 100.00%
EPS 0.15 0.19 -1.44 0.64 0.25 0.05 0.22 -6.18%
  YoY % -21.05% 113.19% -325.00% 156.00% 400.00% -77.27% -
  Horiz. % 68.18% 86.36% -654.55% 290.91% 113.64% 22.73% 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 1.2800 1.2800 1.3500 1.3500 1.3100 1.3000 1.2900 -0.13%
  YoY % 0.00% -5.19% 0.00% 3.05% 0.77% 0.78% -
  Horiz. % 99.22% 99.22% 104.65% 104.65% 101.55% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.97 16.28 14.93 18.68 17.69 15.63 16.01 1.94%
  YoY % 10.38% 9.04% -20.07% 5.60% 13.18% -2.37% -
  Horiz. % 112.24% 101.69% 93.25% 116.68% 110.49% 97.63% 100.00%
EPS 0.07 0.10 -0.73 0.32 0.13 0.02 0.11 -7.25%
  YoY % -30.00% 113.70% -328.12% 146.15% 550.00% -81.82% -
  Horiz. % 63.64% 90.91% -663.64% 290.91% 118.18% 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 0.6353 0.6587 0.6865 0.6844 0.6754 0.6067 0.6515 -0.42%
  YoY % -3.55% -4.05% 0.31% 1.33% 11.32% -6.88% -
  Horiz. % 97.51% 101.11% 105.37% 105.05% 103.67% 93.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.7500 0.4000 0.4500 0.5150 0.8100 0.6500 0.4900 -
P/RPS 2.07 1.26 1.53 1.40 2.36 1.94 1.55 4.94%
  YoY % 64.29% -17.65% 9.29% -40.68% 21.65% 25.16% -
  Horiz. % 133.55% 81.29% 98.71% 90.32% 152.26% 125.16% 100.00%
P/EPS 500.00 210.53 -31.25 80.47 324.00 1,300.00 222.73 14.42%
  YoY % 137.50% 773.70% -138.83% -75.16% -75.08% 483.67% -
  Horiz. % 224.49% 94.52% -14.03% 36.13% 145.47% 583.67% 100.00%
EY 0.20 0.47 -3.20 1.24 0.31 0.08 0.45 -12.64%
  YoY % -57.45% 114.69% -358.06% 300.00% 287.50% -82.22% -
  Horiz. % 44.44% 104.44% -711.11% 275.56% 68.89% 17.78% 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 0.59 0.31 0.33 0.38 0.62 0.50 0.38 7.60%
  YoY % 90.32% -6.06% -13.16% -38.71% 24.00% 31.58% -
  Horiz. % 155.26% 81.58% 86.84% 100.00% 163.16% 131.58% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 27/05/14 30/05/13 30/05/12 18/05/11 25/05/10 30/04/09 29/04/08 -
Price 0.7500 0.5000 0.4700 0.4700 0.6000 0.3000 0.6600 -
P/RPS 2.07 1.58 1.60 1.28 1.75 0.90 2.08 -0.08%
  YoY % 31.01% -1.25% 25.00% -26.86% 94.44% -56.73% -
  Horiz. % 99.52% 75.96% 76.92% 61.54% 84.13% 43.27% 100.00%
P/EPS 500.00 263.16 -32.64 73.44 240.00 600.00 300.00 8.88%
  YoY % 90.00% 906.25% -144.44% -69.40% -60.00% 100.00% -
  Horiz. % 166.67% 87.72% -10.88% 24.48% 80.00% 200.00% 100.00%
EY 0.20 0.38 -3.06 1.36 0.42 0.17 0.33 -8.00%
  YoY % -47.37% 112.42% -325.00% 223.81% 147.06% -48.48% -
  Horiz. % 60.61% 115.15% -927.27% 412.12% 127.27% 51.52% 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 0.59 0.39 0.35 0.35 0.46 0.23 0.51 2.46%
  YoY % 51.28% 11.43% 0.00% -23.91% 100.00% -54.90% -
  Horiz. % 115.69% 76.47% 68.63% 68.63% 90.20% 45.10% 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