Highlights

[CGB] YoY TTM 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 -     7.64%    YoY -     153.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 59,755 54,790 59,730 66,606 64,138 60,022 54,350 1.59%
  YoY % 9.06% -8.27% -10.32% 3.85% 6.86% 10.44% -
  Horiz. % 109.94% 100.81% 109.90% 122.55% 118.01% 110.44% 100.00%
PBT 395 -2,358 91 2,681 1,134 1,176 7,090 -38.19%
  YoY % 116.75% -2,691.21% -96.61% 136.42% -3.57% -83.41% -
  Horiz. % 5.57% -33.26% 1.28% 37.81% 15.99% 16.59% 100.00%
Tax -49 21 146 -201 -155 -90 -33 6.81%
  YoY % -333.33% -85.62% 172.64% -29.68% -72.22% -172.73% -
  Horiz. % 148.48% -63.64% -442.42% 609.09% 469.70% 272.73% 100.00%
NP 346 -2,337 237 2,480 979 1,086 7,057 -39.49%
  YoY % 114.81% -1,086.08% -90.44% 153.32% -9.85% -84.61% -
  Horiz. % 4.90% -33.12% 3.36% 35.14% 13.87% 15.39% 100.00%
NP to SH 346 -2,337 237 2,480 979 1,086 7,057 -39.49%
  YoY % 114.81% -1,086.08% -90.44% 153.32% -9.85% -84.61% -
  Horiz. % 4.90% -33.12% 3.36% 35.14% 13.87% 15.39% 100.00%
Tax Rate 12.41 % - % -160.44 % 7.50 % 13.67 % 7.65 % 0.47 % 72.52%
  YoY % 0.00% 0.00% -2,239.20% -45.14% 78.69% 1,527.66% -
  Horiz. % 2,640.43% 0.00% -34,136.17% 1,595.74% 2,908.51% 1,627.66% 100.00%
Total Cost 59,409 57,127 59,493 64,126 63,159 58,936 47,293 3.87%
  YoY % 3.99% -3.98% -7.22% 1.53% 7.17% 24.62% -
  Horiz. % 125.62% 120.79% 125.80% 135.59% 133.55% 124.62% 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 799 685 923 685 689 683 1,054 -4.50%
  YoY % 16.61% -25.73% 34.81% -0.58% 0.82% -35.19% -
  Horiz. % 75.85% 65.05% 87.58% 64.97% 65.35% 64.81% 100.00%
Div Payout % 231.18 % - % 389.72 % 27.63 % 70.39 % 62.94 % 14.94 % 57.83%
  YoY % 0.00% 0.00% 1,310.50% -60.75% 11.84% 321.29% -
  Horiz. % 1,547.39% 0.00% 2,608.57% 184.94% 471.15% 421.29% 100.00%
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 0.58 % -4.27 % 0.40 % 3.72 % 1.53 % 1.81 % 12.98 % -40.42%
  YoY % 113.58% -1,167.50% -89.25% 143.14% -15.47% -86.06% -
  Horiz. % 4.47% -32.90% 3.08% 28.66% 11.79% 13.94% 100.00%
ROE 0.61 % -3.94 % 0.38 % 4.03 % 1.61 % 1.99 % 12.04 % -39.16%
  YoY % 115.48% -1,136.84% -90.57% 150.31% -19.10% -83.47% -
  Horiz. % 5.07% -32.72% 3.16% 33.47% 13.37% 16.53% 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 133.78 118.30 130.52 145.99 138.23 142.91 119.57 1.89%
  YoY % 13.09% -9.36% -10.60% 5.61% -3.27% 19.52% -
  Horiz. % 111.88% 98.94% 109.16% 122.10% 115.61% 119.52% 100.00%
EPS 0.77 -5.05 0.52 5.44 2.11 2.59 15.53 -39.37%
  YoY % 115.25% -1,071.15% -90.44% 157.82% -18.53% -83.32% -
  Horiz. % 4.96% -32.52% 3.35% 35.03% 13.59% 16.68% 100.00%
DPS 1.79 1.50 2.00 1.50 1.49 1.63 2.30 -4.09%
  YoY % 19.33% -25.00% 33.33% 0.67% -8.59% -29.13% -
  Horiz. % 77.83% 65.22% 86.96% 65.22% 64.78% 70.87% 100.00%
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 66.39 60.88 66.37 74.01 71.26 66.69 60.39 1.59%
  YoY % 9.05% -8.27% -10.32% 3.86% 6.85% 10.43% -
  Horiz. % 109.94% 100.81% 109.90% 122.55% 118.00% 110.43% 100.00%
EPS 0.38 -2.60 0.26 2.76 1.09 1.21 7.84 -39.60%
  YoY % 114.62% -1,100.00% -90.58% 153.21% -9.92% -84.57% -
  Horiz. % 4.85% -33.16% 3.32% 35.20% 13.90% 15.43% 100.00%
DPS 0.89 0.76 1.03 0.76 0.77 0.76 1.17 -4.45%
  YoY % 17.11% -26.21% 35.53% -1.30% 1.32% -35.04% -
  Horiz. % 76.07% 64.96% 88.03% 64.96% 65.81% 64.96% 100.00%
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 0.56 0.34 0.34 0.35 0.59 0.45 0.41 5.33%
  YoY % 64.71% 0.00% -2.86% -40.68% 31.11% 9.76% -
  Horiz. % 136.59% 82.93% 82.93% 85.37% 143.90% 109.76% 100.00%
P/EPS 96.82 -7.93 86.89 9.47 38.39 25.14 3.16 76.85%
  YoY % 1,320.93% -109.13% 817.53% -75.33% 52.70% 695.57% -
  Horiz. % 3,063.92% -250.95% 2,749.68% 299.68% 1,214.87% 795.57% 100.00%
EY 1.03 -12.61 1.15 10.55 2.60 3.98 31.68 -43.49%
  YoY % 108.17% -1,196.52% -89.10% 305.77% -34.67% -87.44% -
  Horiz. % 3.25% -39.80% 3.63% 33.30% 8.21% 12.56% 100.00%
DY 2.39 3.75 4.44 2.91 1.83 2.50 4.69 -10.62%
  YoY % -36.27% -15.54% 52.58% 59.02% -26.80% -46.70% -
  Horiz. % 50.96% 79.96% 94.67% 62.05% 39.02% 53.30% 100.00%
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 0.56 0.42 0.36 0.32 0.43 0.21 0.55 0.30%
  YoY % 33.33% 16.67% 12.50% -25.58% 104.76% -61.82% -
  Horiz. % 101.82% 76.36% 65.45% 58.18% 78.18% 38.18% 100.00%
P/EPS 96.82 -9.91 90.76 8.65 28.44 11.60 4.25 68.33%
  YoY % 1,076.99% -110.92% 949.25% -69.59% 145.17% 172.94% -
  Horiz. % 2,278.12% -233.18% 2,135.53% 203.53% 669.18% 272.94% 100.00%
EY 1.03 -10.09 1.10 11.57 3.52 8.62 23.52 -40.62%
  YoY % 110.21% -1,017.27% -90.49% 228.69% -59.16% -63.35% -
  Horiz. % 4.38% -42.90% 4.68% 49.19% 14.97% 36.65% 100.00%
DY 2.39 3.00 4.26 3.19 2.48 5.42 3.48 -6.07%
  YoY % -20.33% -29.58% 33.54% 28.63% -54.24% 55.75% -
  Horiz. % 68.68% 86.21% 122.41% 91.67% 71.26% 155.75% 100.00%
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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers