Highlights

[CGB] YoY Quarter Result on 2015-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 27-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -83.24%    YoY -     -573.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 15,344 17,238 13,708 13,121 16,173 14,649 13,436 2.24%
  YoY % -10.99% 25.75% 4.47% -18.87% 10.40% 9.03% -
  Horiz. % 114.20% 128.30% 102.02% 97.66% 120.37% 109.03% 100.00%
PBT 64 762 131 -318 67 75 -652 -
  YoY % -91.60% 481.68% 141.19% -574.63% -10.67% 111.50% -
  Horiz. % -9.82% -116.87% -20.09% 48.77% -10.28% -11.50% 100.00%
Tax 0 0 0 1 0 13 -7 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 285.71% -
  Horiz. % -0.00% -0.00% -0.00% -14.29% -0.00% -185.71% 100.00%
NP 64 762 131 -317 67 88 -659 -
  YoY % -91.60% 481.68% 141.32% -573.13% -23.86% 113.35% -
  Horiz. % -9.71% -115.63% -19.88% 48.10% -10.17% -13.35% 100.00%
NP to SH 64 762 131 -317 67 88 -659 -
  YoY % -91.60% 481.68% 141.32% -573.13% -23.86% 113.35% -
  Horiz. % -9.71% -115.63% -19.88% 48.10% -10.17% -13.35% 100.00%
Tax Rate - % - % - % - % - % -17.33 % - % -
  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% -
Total Cost 15,280 16,476 13,577 13,438 16,106 14,561 14,095 1.35%
  YoY % -7.26% 21.35% 1.03% -16.57% 10.61% 3.31% -
  Horiz. % 108.41% 116.89% 96.32% 95.34% 114.27% 103.31% 100.00%
Net Worth 52,999 47,481 43,817 56,508 57,173 59,284 61,781 -2.52%
  YoY % 11.62% 8.36% -22.46% -1.16% -3.56% -4.04% -
  Horiz. % 85.79% 76.85% 70.92% 91.47% 92.54% 95.96% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 52,999 47,481 43,817 56,508 57,173 59,284 61,781 -2.52%
  YoY % 11.62% 8.36% -22.46% -1.16% -3.56% -4.04% -
  Horiz. % 85.79% 76.85% 70.92% 91.47% 92.54% 95.96% 100.00%
NOSH 50,000 47,011 45,172 45,942 44,666 46,315 45,763 1.49%
  YoY % 6.36% 4.07% -1.68% 2.86% -3.56% 1.21% -
  Horiz. % 109.26% 102.73% 98.71% 100.39% 97.60% 101.21% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.42 % 4.42 % 0.96 % -2.42 % 0.41 % 0.60 % -4.90 % -
  YoY % -90.50% 360.42% 139.67% -690.24% -31.67% 112.24% -
  Horiz. % -8.57% -90.20% -19.59% 49.39% -8.37% -12.24% 100.00%
ROE 0.12 % 1.60 % 0.30 % -0.56 % 0.12 % 0.15 % -1.07 % -
  YoY % -92.50% 433.33% 153.57% -566.67% -20.00% 114.02% -
  Horiz. % -11.21% -149.53% -28.04% 52.34% -11.21% -14.02% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 30.69 36.67 30.35 28.56 36.21 31.63 29.36 0.74%
  YoY % -16.31% 20.82% 6.27% -21.13% 14.48% 7.73% -
  Horiz. % 104.53% 124.90% 103.37% 97.28% 123.33% 107.73% 100.00%
EPS 0.13 1.62 0.29 -0.69 0.15 0.19 -1.44 -
  YoY % -91.98% 458.62% 142.03% -560.00% -21.05% 113.19% -
  Horiz. % -9.03% -112.50% -20.14% 47.92% -10.42% -13.19% 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 1.0600 1.0100 0.9700 1.2300 1.2800 1.2800 1.3500 -3.95%
  YoY % 4.95% 4.12% -21.14% -3.91% 0.00% -5.19% -
  Horiz. % 78.52% 74.81% 71.85% 91.11% 94.81% 94.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.05 19.15 15.23 14.58 17.97 16.28 14.93 2.24%
  YoY % -10.97% 25.74% 4.46% -18.86% 10.38% 9.04% -
  Horiz. % 114.20% 128.27% 102.01% 97.66% 120.36% 109.04% 100.00%
EPS 0.07 0.85 0.15 -0.35 0.07 0.10 -0.73 -
  YoY % -91.76% 466.67% 142.86% -600.00% -30.00% 113.70% -
  Horiz. % -9.59% -116.44% -20.55% 47.95% -9.59% -13.70% 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 0.5889 0.5276 0.4869 0.6279 0.6353 0.6587 0.6865 -2.52%
  YoY % 11.62% 8.36% -22.46% -1.16% -3.55% -4.05% -
  Horiz. % 85.78% 76.85% 70.92% 91.46% 92.54% 95.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.9900 1.0100 0.7000 0.8800 0.7500 0.4000 0.4500 -
P/RPS 3.23 2.75 2.31 3.08 2.07 1.26 1.53 13.26%
  YoY % 17.45% 19.05% -25.00% 48.79% 64.29% -17.65% -
  Horiz. % 211.11% 179.74% 150.98% 201.31% 135.29% 82.35% 100.00%
P/EPS 773.44 62.31 241.38 -127.54 500.00 210.53 -31.25 -
  YoY % 1,141.28% -74.19% 289.26% -125.51% 137.50% 773.70% -
  Horiz. % -2,475.01% -199.39% -772.42% 408.13% -1,600.00% -673.70% 100.00%
EY 0.13 1.60 0.41 -0.78 0.20 0.47 -3.20 -
  YoY % -91.88% 290.24% 152.56% -490.00% -57.45% 114.69% -
  Horiz. % -4.06% -50.00% -12.81% 24.38% -6.25% -14.69% 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 0.93 1.00 0.72 0.72 0.59 0.31 0.33 18.84%
  YoY % -7.00% 38.89% 0.00% 22.03% 90.32% -6.06% -
  Horiz. % 281.82% 303.03% 218.18% 218.18% 178.79% 93.94% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 27/05/16 27/05/15 27/05/14 30/05/13 30/05/12 -
Price 1.2800 0.9900 0.7200 0.9900 0.7500 0.5000 0.4700 -
P/RPS 4.17 2.70 2.37 3.47 2.07 1.58 1.60 17.30%
  YoY % 54.44% 13.92% -31.70% 67.63% 31.01% -1.25% -
  Horiz. % 260.62% 168.75% 148.12% 216.88% 129.38% 98.75% 100.00%
P/EPS 1,000.00 61.08 248.28 -143.48 500.00 263.16 -32.64 -
  YoY % 1,537.20% -75.40% 273.04% -128.70% 90.00% 906.25% -
  Horiz. % -3,063.73% -187.13% -760.66% 439.58% -1,531.86% -806.25% 100.00%
EY 0.10 1.64 0.40 -0.70 0.20 0.38 -3.06 -
  YoY % -93.90% 310.00% 157.14% -450.00% -47.37% 112.42% -
  Horiz. % -3.27% -53.59% -13.07% 22.88% -6.54% -12.42% 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 1.21 0.98 0.74 0.80 0.59 0.39 0.35 22.95%
  YoY % 23.47% 32.43% -7.50% 35.59% 51.28% 11.43% -
  Horiz. % 345.71% 280.00% 211.43% 228.57% 168.57% 111.43% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers