Highlights

[CGB] YoY Quarter Result on 2013-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     105.47%    YoY -     113.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 13,708 13,121 16,173 14,649 13,436 16,809 15,918 -2.46%
  YoY % 4.47% -18.87% 10.40% 9.03% -20.07% 5.60% -
  Horiz. % 86.12% 82.43% 101.60% 92.03% 84.41% 105.60% 100.00%
PBT 131 -318 67 75 -652 319 132 -0.13%
  YoY % 141.19% -574.63% -10.67% 111.50% -304.39% 141.67% -
  Horiz. % 99.24% -240.91% 50.76% 56.82% -493.94% 241.67% 100.00%
Tax 0 1 0 13 -7 -27 -16 -
  YoY % 0.00% 0.00% 0.00% 285.71% 74.07% -68.75% -
  Horiz. % -0.00% -6.25% -0.00% -81.25% 43.75% 168.75% 100.00%
NP 131 -317 67 88 -659 292 116 2.05%
  YoY % 141.32% -573.13% -23.86% 113.35% -325.68% 151.72% -
  Horiz. % 112.93% -273.28% 57.76% 75.86% -568.10% 251.72% 100.00%
NP to SH 131 -317 67 88 -659 292 116 2.05%
  YoY % 141.32% -573.13% -23.86% 113.35% -325.68% 151.72% -
  Horiz. % 112.93% -273.28% 57.76% 75.86% -568.10% 251.72% 100.00%
Tax Rate - % - % - % -17.33 % - % 8.46 % 12.12 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -30.20% -
  Horiz. % 0.00% 0.00% 0.00% -142.99% 0.00% 69.80% 100.00%
Total Cost 13,577 13,438 16,106 14,561 14,095 16,517 15,802 -2.50%
  YoY % 1.03% -16.57% 10.61% 3.31% -14.66% 4.52% -
  Horiz. % 85.92% 85.04% 101.92% 92.15% 89.20% 104.52% 100.00%
Net Worth 43,817 56,508 57,173 59,284 61,781 61,593 60,783 -5.30%
  YoY % -22.46% -1.16% -3.56% -4.04% 0.30% 1.33% -
  Horiz. % 72.09% 92.97% 94.06% 97.53% 101.64% 101.33% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 43,817 56,508 57,173 59,284 61,781 61,593 60,783 -5.30%
  YoY % -22.46% -1.16% -3.56% -4.04% 0.30% 1.33% -
  Horiz. % 72.09% 92.97% 94.06% 97.53% 101.64% 101.33% 100.00%
NOSH 45,172 45,942 44,666 46,315 45,763 45,625 46,400 -0.45%
  YoY % -1.68% 2.86% -3.56% 1.21% 0.30% -1.67% -
  Horiz. % 97.35% 99.01% 96.26% 99.82% 98.63% 98.33% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.96 % -2.42 % 0.41 % 0.60 % -4.90 % 1.74 % 0.73 % 4.67%
  YoY % 139.67% -690.24% -31.67% 112.24% -381.61% 138.36% -
  Horiz. % 131.51% -331.51% 56.16% 82.19% -671.23% 238.36% 100.00%
ROE 0.30 % -0.56 % 0.12 % 0.15 % -1.07 % 0.47 % 0.19 % 7.90%
  YoY % 153.57% -566.67% -20.00% 114.02% -327.66% 147.37% -
  Horiz. % 157.89% -294.74% 63.16% 78.95% -563.16% 247.37% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.35 28.56 36.21 31.63 29.36 36.84 34.31 -2.02%
  YoY % 6.27% -21.13% 14.48% 7.73% -20.30% 7.37% -
  Horiz. % 88.46% 83.24% 105.54% 92.19% 85.57% 107.37% 100.00%
EPS 0.29 -0.69 0.15 0.19 -1.44 0.64 0.25 2.50%
  YoY % 142.03% -560.00% -21.05% 113.19% -325.00% 156.00% -
  Horiz. % 116.00% -276.00% 60.00% 76.00% -576.00% 256.00% 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 0.9700 1.2300 1.2800 1.2800 1.3500 1.3500 1.3100 -4.88%
  YoY % -21.14% -3.91% 0.00% -5.19% 0.00% 3.05% -
  Horiz. % 74.05% 93.89% 97.71% 97.71% 103.05% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.23 14.58 17.97 16.28 14.93 18.68 17.69 -2.46%
  YoY % 4.46% -18.86% 10.38% 9.04% -20.07% 5.60% -
  Horiz. % 86.09% 82.42% 101.58% 92.03% 84.40% 105.60% 100.00%
EPS 0.15 -0.35 0.07 0.10 -0.73 0.32 0.13 2.41%
  YoY % 142.86% -600.00% -30.00% 113.70% -328.12% 146.15% -
  Horiz. % 115.38% -269.23% 53.85% 76.92% -561.54% 246.15% 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 0.4869 0.6279 0.6353 0.6587 0.6865 0.6844 0.6754 -5.30%
  YoY % -22.46% -1.16% -3.55% -4.05% 0.31% 1.33% -
  Horiz. % 72.09% 92.97% 94.06% 97.53% 101.64% 101.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.7000 0.8800 0.7500 0.4000 0.4500 0.5150 0.8100 -
P/RPS 2.31 3.08 2.07 1.26 1.53 1.40 2.36 -0.36%
  YoY % -25.00% 48.79% 64.29% -17.65% 9.29% -40.68% -
  Horiz. % 97.88% 130.51% 87.71% 53.39% 64.83% 59.32% 100.00%
P/EPS 241.38 -127.54 500.00 210.53 -31.25 80.47 324.00 -4.78%
  YoY % 289.26% -125.51% 137.50% 773.70% -138.83% -75.16% -
  Horiz. % 74.50% -39.36% 154.32% 64.98% -9.65% 24.84% 100.00%
EY 0.41 -0.78 0.20 0.47 -3.20 1.24 0.31 4.77%
  YoY % 152.56% -490.00% -57.45% 114.69% -358.06% 300.00% -
  Horiz. % 132.26% -251.61% 64.52% 151.61% -1,032.26% 400.00% 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 0.72 0.72 0.59 0.31 0.33 0.38 0.62 2.52%
  YoY % 0.00% 22.03% 90.32% -6.06% -13.16% -38.71% -
  Horiz. % 116.13% 116.13% 95.16% 50.00% 53.23% 61.29% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 27/05/15 27/05/14 30/05/13 30/05/12 18/05/11 25/05/10 -
Price 0.7200 0.9900 0.7500 0.5000 0.4700 0.4700 0.6000 -
P/RPS 2.37 3.47 2.07 1.58 1.60 1.28 1.75 5.18%
  YoY % -31.70% 67.63% 31.01% -1.25% 25.00% -26.86% -
  Horiz. % 135.43% 198.29% 118.29% 90.29% 91.43% 73.14% 100.00%
P/EPS 248.28 -143.48 500.00 263.16 -32.64 73.44 240.00 0.57%
  YoY % 273.04% -128.70% 90.00% 906.25% -144.44% -69.40% -
  Horiz. % 103.45% -59.78% 208.33% 109.65% -13.60% 30.60% 100.00%
EY 0.40 -0.70 0.20 0.38 -3.06 1.36 0.42 -0.81%
  YoY % 157.14% -450.00% -47.37% 112.42% -325.00% 223.81% -
  Horiz. % 95.24% -166.67% 47.62% 90.48% -728.57% 323.81% 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 0.74 0.80 0.59 0.39 0.35 0.35 0.46 8.24%
  YoY % -7.50% 35.59% 51.28% 11.43% 0.00% -23.91% -
  Horiz. % 160.87% 173.91% 128.26% 84.78% 76.09% 76.09% 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