Highlights

[CGB] YoY TTM Result on 2012-03-31 [#1]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -80.05%    YoY -     -90.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 56,089 59,755 54,790 59,730 66,606 64,138 60,022 -1.12%
  YoY % -6.14% 9.06% -8.27% -10.32% 3.85% 6.86% -
  Horiz. % 93.45% 99.56% 91.28% 99.51% 110.97% 106.86% 100.00%
PBT -1,414 395 -2,358 91 2,681 1,134 1,176 -
  YoY % -457.97% 116.75% -2,691.21% -96.61% 136.42% -3.57% -
  Horiz. % -120.24% 33.59% -200.51% 7.74% 227.98% 96.43% 100.00%
Tax -18 -49 21 146 -201 -155 -90 -23.52%
  YoY % 63.27% -333.33% -85.62% 172.64% -29.68% -72.22% -
  Horiz. % 20.00% 54.44% -23.33% -162.22% 223.33% 172.22% 100.00%
NP -1,432 346 -2,337 237 2,480 979 1,086 -
  YoY % -513.87% 114.81% -1,086.08% -90.44% 153.32% -9.85% -
  Horiz. % -131.86% 31.86% -215.19% 21.82% 228.36% 90.15% 100.00%
NP to SH -1,432 346 -2,337 237 2,480 979 1,086 -
  YoY % -513.87% 114.81% -1,086.08% -90.44% 153.32% -9.85% -
  Horiz. % -131.86% 31.86% -215.19% 21.82% 228.36% 90.15% 100.00%
Tax Rate - % 12.41 % - % -160.44 % 7.50 % 13.67 % 7.65 % -
  YoY % 0.00% 0.00% 0.00% -2,239.20% -45.14% 78.69% -
  Horiz. % 0.00% 162.22% 0.00% -2,097.25% 98.04% 178.69% 100.00%
Total Cost 57,521 59,409 57,127 59,493 64,126 63,159 58,936 -0.40%
  YoY % -3.18% 3.99% -3.98% -7.22% 1.53% 7.17% -
  Horiz. % 97.60% 100.80% 96.93% 100.95% 108.81% 107.17% 100.00%
Net Worth 56,508 57,173 59,284 61,781 61,593 60,783 54,599 0.57%
  YoY % -1.16% -3.56% -4.04% 0.30% 1.33% 11.33% -
  Horiz. % 103.50% 104.71% 108.58% 113.15% 112.81% 111.33% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 796 799 685 923 685 689 683 2.59%
  YoY % -0.39% 16.61% -25.73% 34.81% -0.58% 0.82% -
  Horiz. % 116.56% 117.02% 100.36% 135.13% 100.23% 100.82% 100.00%
Div Payout % - % 231.18 % - % 389.72 % 27.63 % 70.39 % 62.94 % -
  YoY % 0.00% 0.00% 0.00% 1,310.50% -60.75% 11.84% -
  Horiz. % 0.00% 367.30% 0.00% 619.19% 43.90% 111.84% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 56,508 57,173 59,284 61,781 61,593 60,783 54,599 0.57%
  YoY % -1.16% -3.56% -4.04% 0.30% 1.33% 11.33% -
  Horiz. % 103.50% 104.71% 108.58% 113.15% 112.81% 111.33% 100.00%
NOSH 45,942 44,666 46,315 45,763 45,625 46,400 41,999 1.51%
  YoY % 2.86% -3.56% 1.21% 0.30% -1.67% 10.48% -
  Horiz. % 109.39% 106.35% 110.28% 108.96% 108.63% 110.48% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -2.55 % 0.58 % -4.27 % 0.40 % 3.72 % 1.53 % 1.81 % -
  YoY % -539.66% 113.58% -1,167.50% -89.25% 143.14% -15.47% -
  Horiz. % -140.88% 32.04% -235.91% 22.10% 205.52% 84.53% 100.00%
ROE -2.53 % 0.61 % -3.94 % 0.38 % 4.03 % 1.61 % 1.99 % -
  YoY % -514.75% 115.48% -1,136.84% -90.57% 150.31% -19.10% -
  Horiz. % -127.14% 30.65% -197.99% 19.10% 202.51% 80.90% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 122.09 133.78 118.30 130.52 145.99 138.23 142.91 -2.59%
  YoY % -8.74% 13.09% -9.36% -10.60% 5.61% -3.27% -
  Horiz. % 85.43% 93.61% 82.78% 91.33% 102.16% 96.73% 100.00%
EPS -3.12 0.77 -5.05 0.52 5.44 2.11 2.59 -
  YoY % -505.19% 115.25% -1,071.15% -90.44% 157.82% -18.53% -
  Horiz. % -120.46% 29.73% -194.98% 20.08% 210.04% 81.47% 100.00%
DPS 1.75 1.79 1.50 2.00 1.50 1.49 1.63 1.19%
  YoY % -2.23% 19.33% -25.00% 33.33% 0.67% -8.59% -
  Horiz. % 107.36% 109.82% 92.02% 122.70% 92.02% 91.41% 100.00%
NAPS 1.2300 1.2800 1.2800 1.3500 1.3500 1.3100 1.3000 -0.92%
  YoY % -3.91% 0.00% -5.19% 0.00% 3.05% 0.77% -
  Horiz. % 94.62% 98.46% 98.46% 103.85% 103.85% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 62.32 66.39 60.88 66.37 74.01 71.26 66.69 -1.12%
  YoY % -6.13% 9.05% -8.27% -10.32% 3.86% 6.85% -
  Horiz. % 93.45% 99.55% 91.29% 99.52% 110.98% 106.85% 100.00%
EPS -1.59 0.38 -2.60 0.26 2.76 1.09 1.21 -
  YoY % -518.42% 114.62% -1,100.00% -90.58% 153.21% -9.92% -
  Horiz. % -131.40% 31.40% -214.88% 21.49% 228.10% 90.08% 100.00%
DPS 0.89 0.89 0.76 1.03 0.76 0.77 0.76 2.67%
  YoY % 0.00% 17.11% -26.21% 35.53% -1.30% 1.32% -
  Horiz. % 117.11% 117.11% 100.00% 135.53% 100.00% 101.32% 100.00%
NAPS 0.6279 0.6353 0.6587 0.6865 0.6844 0.6754 0.6067 0.57%
  YoY % -1.16% -3.55% -4.05% 0.31% 1.33% 11.32% -
  Horiz. % 103.49% 104.71% 108.57% 113.15% 112.81% 111.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8800 0.7500 0.4000 0.4500 0.5150 0.8100 0.6500 -
P/RPS 0.72 0.56 0.34 0.34 0.35 0.59 0.45 8.14%
  YoY % 28.57% 64.71% 0.00% -2.86% -40.68% 31.11% -
  Horiz. % 160.00% 124.44% 75.56% 75.56% 77.78% 131.11% 100.00%
P/EPS -28.23 96.82 -7.93 86.89 9.47 38.39 25.14 -
  YoY % -129.16% 1,320.93% -109.13% 817.53% -75.33% 52.70% -
  Horiz. % -112.29% 385.12% -31.54% 345.62% 37.67% 152.70% 100.00%
EY -3.54 1.03 -12.61 1.15 10.55 2.60 3.98 -
  YoY % -443.69% 108.17% -1,196.52% -89.10% 305.77% -34.67% -
  Horiz. % -88.94% 25.88% -316.83% 28.89% 265.08% 65.33% 100.00%
DY 1.99 2.39 3.75 4.44 2.91 1.83 2.50 -3.73%
  YoY % -16.74% -36.27% -15.54% 52.58% 59.02% -26.80% -
  Horiz. % 79.60% 95.60% 150.00% 177.60% 116.40% 73.20% 100.00%
P/NAPS 0.72 0.59 0.31 0.33 0.38 0.62 0.50 6.26%
  YoY % 22.03% 90.32% -6.06% -13.16% -38.71% 24.00% -
  Horiz. % 144.00% 118.00% 62.00% 66.00% 76.00% 124.00% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 30/05/13 30/05/12 18/05/11 25/05/10 30/04/09 -
Price 0.9900 0.7500 0.5000 0.4700 0.4700 0.6000 0.3000 -
P/RPS 0.81 0.56 0.42 0.36 0.32 0.43 0.21 25.22%
  YoY % 44.64% 33.33% 16.67% 12.50% -25.58% 104.76% -
  Horiz. % 385.71% 266.67% 200.00% 171.43% 152.38% 204.76% 100.00%
P/EPS -31.76 96.82 -9.91 90.76 8.65 28.44 11.60 -
  YoY % -132.80% 1,076.99% -110.92% 949.25% -69.59% 145.17% -
  Horiz. % -273.79% 834.66% -85.43% 782.41% 74.57% 245.17% 100.00%
EY -3.15 1.03 -10.09 1.10 11.57 3.52 8.62 -
  YoY % -405.83% 110.21% -1,017.27% -90.49% 228.69% -59.16% -
  Horiz. % -36.54% 11.95% -117.05% 12.76% 134.22% 40.84% 100.00%
DY 1.77 2.39 3.00 4.26 3.19 2.48 5.42 -17.01%
  YoY % -25.94% -20.33% -29.58% 33.54% 28.63% -54.24% -
  Horiz. % 32.66% 44.10% 55.35% 78.60% 58.86% 45.76% 100.00%
P/NAPS 0.80 0.59 0.39 0.35 0.35 0.46 0.23 23.08%
  YoY % 35.59% 51.28% 11.43% 0.00% -23.91% 100.00% -
  Horiz. % 347.83% 256.52% 169.57% 152.17% 152.17% 200.00% 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 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers