[CGB] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -14.77%
YoY- 273.75%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 230,902 221,870 254,000 203,900 194,606 172,998 188,176 14.60%
PBT 14,449 15,304 17,648 17,001 18,458 15,298 7,556 54.00%
Tax -5,296 -5,224 -6,208 -4,215 -4,052 -2,728 0 -
NP 9,153 10,080 11,440 12,786 14,406 12,570 7,556 13.62%
-
NP to SH 3,581 4,880 8,176 7,122 8,356 6,488 7,556 -39.18%
-
Tax Rate 36.65% 34.13% 35.18% 24.79% 21.95% 17.83% 0.00% -
Total Cost 221,749 211,790 242,560 191,114 180,200 160,428 180,620 14.64%
-
Net Worth 121,224 104,233 96,055 98,395 80,184 69,640 53,987 71.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 121,224 104,233 96,055 98,395 80,184 69,640 53,987 71.39%
NOSH 162,304 150,057 145,184 141,760 125,269 124,783 101,864 36.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.96% 4.54% 4.50% 6.27% 7.40% 7.27% 4.02% -
ROE 2.95% 4.68% 8.51% 7.24% 10.42% 9.32% 14.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 146.67 149.00 177.17 151.27 155.33 151.53 184.73 -14.24%
EPS 2.39 3.34 5.72 5.98 7.33 6.00 7.40 -52.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.70 0.67 0.73 0.64 0.61 0.53 28.24%
Adjusted Per Share Value based on latest NOSH - 141,760
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.27 29.08 33.30 26.73 25.51 22.68 24.67 14.59%
EPS 0.47 0.64 1.07 0.93 1.10 0.85 0.99 -39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1589 0.1366 0.1259 0.129 0.1051 0.0913 0.0708 71.33%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.50 1.52 1.06 0.905 0.915 0.935 0.945 -
P/RPS 1.70 1.02 0.60 0.60 0.59 0.62 0.51 122.98%
P/EPS 109.90 46.38 18.59 17.13 13.72 16.45 12.74 320.06%
EY 0.91 2.16 5.38 5.84 7.29 6.08 7.85 -76.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 2.17 1.58 1.24 1.43 1.53 1.78 49.33%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 24/05/23 28/02/23 23/11/22 24/08/22 20/05/22 -
Price 3.01 2.30 1.29 1.06 0.895 0.96 0.94 -
P/RPS 2.05 1.54 0.73 0.70 0.58 0.63 0.51 152.59%
P/EPS 132.32 70.18 22.62 20.06 13.42 16.89 12.67 377.10%
EY 0.76 1.42 4.42 4.98 7.45 5.92 7.89 -78.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 3.29 1.93 1.45 1.40 1.57 1.77 69.53%

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
Post a Comment