[CENGILD] QoQ Annualized Quarter Result on 31-Mar-2024 [#3]

Stock

[CENGILD] CENGILD MEDICAL BERHAD

Announcement Date

28-May-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2024

Quarter

31-Mar-2024 [#3]

Profit Trend

QoQ- -2.25%

YoY- -13.46%

Quarter Report

3rd Quarterly Report 31.03.2024.pdf

Latest QR

Upcoming QR

CENGILD's Result

CENGILD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Annualized Quarter Result
Revenue	66,854	67,612	67,316	70,416	70,280	72,678	73,678	-6.27%
YoY %	-1.12%	0.44%	-4.40%	0.19%	-3.30%	-1.36%	-	-
Horiz. %	90.74%	91.77%	91.37%	95.57%	95.39%	98.64%	100.00%	-
PBT	15,850	17,526	17,474	18,960	17,375	19,609	20,620	-16.10%
YoY %	-9.56%	0.30%	-7.84%	9.12%	-11.39%	-4.90%	-	-
Horiz. %	76.87%	85.00%	84.74%	91.95%	84.26%	95.10%	100.00%	-
Tax	-4,765	-4,774	-4,428	-4,564	-4,086	-4,874	-5,030	-3.54%
YoY %	0.19%	-7.81%	2.98%	-11.70%	16.17%	3.10%	-	-
Horiz. %	94.73%	94.91%	88.03%	90.74%	81.23%	96.90%	100.00%	-
NP	11,085	12,752	13,046	14,396	13,289	14,734	15,590	-20.35%
YoY %	-13.07%	-2.25%	-9.38%	8.33%	-9.81%	-5.49%	-	-
Horiz. %	71.10%	81.80%	83.68%	92.34%	85.24%	94.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,085	12,752	13,046	14,396	13,289	14,734	15,590	-20.35%
YoY %	-13.07%	-2.25%	-9.38%	8.33%	-9.81%	-5.49%	-	-
Horiz. %	71.10%	81.80%	83.68%	92.34%	85.24%	94.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.06%	27.24%	25.34%	24.07%	23.52%	24.86%	24.39%	-
YoY %	10.35%	7.50%	5.28%	2.34%	-5.39%	1.93%	-	-
Horiz. %	123.25%	111.69%	103.90%	98.69%	96.43%	101.93%	100.00%	-
Total Cost	55,769	54,860	54,270	56,020	56,991	57,944	58,088	-2.68%
YoY %	1.66%	1.09%	-3.12%	-1.70%	-1.64%	-0.25%	-	-
Horiz. %	96.01%	94.44%	93.43%	96.44%	98.11%	99.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,360	109,306	109,694	106,693	106,138	97,437	97,928	8.95%
YoY %	1.88%	-0.35%	2.81%	0.52%	8.93%	-0.50%	-	-
Horiz. %	113.72%	111.62%	112.01%	108.95%	108.38%	99.50%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	6,163	4,094	6,163	-	6,112	4,039	6,059	1.14%
YoY %	50.54%	-33.57%	0.00%	-	51.32%	-33.34%	-	-
Horiz. %	101.72%	67.57%	101.72%	-	100.87%	66.66%	100.00%	-
Div Payout %	55.60%	32.11%	47.24%	-	45.99%	27.41%	38.87%	-
YoY %	73.15%	-32.03%	0.00%	-	67.79%	-29.48%	-	-
Horiz. %	143.04%	82.61%	121.53%	-	118.32%	70.52%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	111,360	109,306	109,694	106,693	106,138	97,437	97,928	8.95%
YoY %	1.88%	-0.35%	2.81%	0.52%	8.93%	-0.50%	-	-
Horiz. %	113.72%	111.62%	112.01%	108.95%	108.38%	99.50%	100.00%	-
NOSH	832,912	832,912	832,912	832,912	832,874	818,800	818,800	1.14%
YoY %	0.00%	0.00%	0.00%	0.00%	1.72%	0.00%	-	-
Horiz. %	101.72%	101.72%	101.72%	101.72%	101.72%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	16.58%	18.86%	19.38%	20.44%	18.91%	20.27%	21.16%	-
YoY %	-12.09%	-2.68%	-5.19%	8.09%	-6.71%	-4.21%	-	-
Horiz. %	78.36%	89.13%	91.59%	96.60%	89.37%	95.79%	100.00%	-
ROE	9.95%	11.67%	11.89%	13.49%	12.52%	15.12%	15.92%	-
YoY %	-14.74%	-1.85%	-11.86%	7.75%	-17.20%	-5.03%	-	-
Horiz. %	62.50%	73.30%	74.69%	84.74%	78.64%	94.97%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	8.03	8.15	8.08	8.43	8.51	8.88	9.00	-7.32%
YoY %	-1.47%	0.87%	-4.15%	-0.94%	-4.17%	-1.33%	-	-
Horiz. %	89.22%	90.56%	89.78%	93.67%	94.56%	98.67%	100.00%	-
EPS	1.33	1.53	1.56	1.72	1.62	1.80	1.90	-21.17%
YoY %	-13.07%	-1.92%	-9.30%	6.17%	-10.00%	-5.26%	-	-
Horiz. %	70.00%	80.53%	82.11%	90.53%	85.26%	94.74%	100.00%	-
DPS	0.74	0.49	0.74	0.00	0.74	0.49	0.74	0.00%
YoY %	51.02%	-33.78%	0.00%	0.00%	51.02%	-33.78%	-	-
Horiz. %	100.00%	66.22%	100.00%	0.00%	100.00%	66.22%	100.00%	-
NAPS	0.1337	0.1317	0.1317	0.1277	0.1285	0.119	0.1196	7.71%
YoY %	1.52%	0.00%	3.13%	-0.62%	7.98%	-0.50%	-	-
Horiz. %	111.79%	110.12%	110.12%	106.77%	107.44%	99.50%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 832,912
RPS	8.03	8.12	8.08	8.45	8.44	8.73	8.85	-6.28%
YoY %	-1.11%	0.50%	-4.38%	0.12%	-3.32%	-1.36%	-	-
Horiz. %	90.73%	91.75%	91.30%	95.48%	95.37%	98.64%	100.00%	-
EPS	1.33	1.53	1.56	1.73	1.60	1.77	1.87	-20.33%
YoY %	-13.07%	-1.92%	-9.83%	8.12%	-9.60%	-5.35%	-	-
Horiz. %	71.12%	81.82%	83.42%	92.51%	85.56%	94.65%	100.00%	-
DPS	0.74	0.49	0.74	0.00	0.73	0.48	0.73	0.91%
YoY %	51.02%	-33.78%	0.00%	0.00%	52.08%	-34.25%	-	-
Horiz. %	101.37%	67.12%	101.37%	0.00%	100.00%	65.75%	100.00%	-
NAPS	0.1337	0.1312	0.1317	0.1281	0.1274	0.117	0.1176	8.93%
YoY %	1.91%	-0.38%	2.81%	0.55%	8.89%	-0.51%	-	-
Horiz. %	113.69%	111.56%	111.99%	108.93%	108.33%	99.49%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	0.315	0.305	0.335	0.38	0.395	0.46	0.525	-
P/RPS	3.92	3.74	4.15	4.51	4.64	5.18	5.83	-23.26%
YoY %	4.81%	-9.88%	-7.98%	-2.80%	-10.42%	-11.15%	-	-
Horiz. %	67.24%	64.15%	71.18%	77.36%	79.59%	88.85%	100.00%	-
P/EPS	23.67	19.85	21.39	22.05	24.55	25.56	27.57	-9.67%
YoY %	19.24%	-7.20%	-2.99%	-10.18%	-3.95%	-7.29%	-	-
Horiz. %	85.85%	72.00%	77.58%	79.98%	89.05%	92.71%	100.00%	-
EY	4.22	5.04	4.68	4.53	4.07	3.91	3.63	10.57%
YoY %	-16.27%	7.69%	3.31%	11.30%	4.09%	7.71%	-	-
Horiz. %	116.25%	138.84%	128.93%	124.79%	112.12%	107.71%	100.00%	-
DY	2.35	1.62	2.21	0.00	1.87	1.07	1.41	40.61%
YoY %	45.06%	-26.70%	0.00%	0.00%	74.77%	-24.11%	-	-
Horiz. %	166.67%	114.89%	156.74%	0.00%	132.62%	75.89%	100.00%	-
P/NAPS	2.36	2.32	2.54	2.98	3.07	3.87	4.39	-33.91%
YoY %	1.72%	-8.66%	-14.77%	-2.93%	-20.67%	-11.85%	-	-
Horiz. %	53.76%	52.85%	57.86%	67.88%	69.93%	88.15%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	27/08/24	28/05/24	27/02/24	24/11/23	24/08/23	30/05/23	28/02/23	-
Price	0.285	0.31	0.29	0.325	0.42	0.42	0.435	-
P/RPS	3.55	3.81	3.59	3.86	4.94	4.73	4.83	-18.57%
YoY %	-6.82%	6.13%	-6.99%	-21.86%	4.44%	-2.07%	-	-
Horiz. %	73.50%	78.88%	74.33%	79.92%	102.28%	97.93%	100.00%	-
P/EPS	21.41	20.18	18.51	18.86	26.11	23.34	22.85	-4.25%
YoY %	6.10%	9.02%	-1.86%	-27.77%	11.87%	2.14%	-	-
Horiz. %	93.70%	88.32%	81.01%	82.54%	114.27%	102.14%	100.00%	-
EY	4.67	4.96	5.40	5.30	3.83	4.28	4.38	4.37%
YoY %	-5.85%	-8.15%	1.89%	38.38%	-10.51%	-2.28%	-	-
Horiz. %	106.62%	113.24%	123.29%	121.00%	87.44%	97.72%	100.00%	-
DY	2.60	1.59	2.55	0.00	1.76	1.17	1.70	32.77%
YoY %	63.52%	-37.65%	0.00%	0.00%	50.43%	-31.18%	-	-
Horiz. %	152.94%	93.53%	150.00%	0.00%	103.53%	68.82%	100.00%	-
P/NAPS	2.13	2.35	2.20	2.55	3.27	3.53	3.64	-30.06%
YoY %	-9.36%	6.82%	-13.73%	-22.02%	-7.37%	-3.02%	-	-
Horiz. %	58.52%	64.56%	60.44%	70.05%	89.84%	96.98%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos