[CGB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13.54%
YoY- 187.57%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 64,138 62,285 61,693 61,691 60,022 60,369 60,643 3.80%
PBT 1,134 1,023 921 1,349 1,176 1,265 245 177.99%
Tax -155 -139 -50 -116 -90 -100 -100 33.96%
NP 979 884 871 1,233 1,086 1,165 145 257.64%
-
NP to SH 979 884 871 1,233 1,086 1,165 145 257.64%
-
Tax Rate 13.67% 13.59% 5.43% 8.60% 7.65% 7.91% 40.82% -
Total Cost 63,159 61,401 60,822 60,458 58,936 59,204 60,498 2.91%
-
Net Worth 60,783 45,942 58,724 60,373 54,599 59,238 58,886 2.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 689 689 683 683 683 683 1,054 -24.69%
Div Payout % 70.39% 77.96% 78.48% 55.44% 62.94% 58.67% 727.30% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 60,783 45,942 58,724 60,373 54,599 59,238 58,886 2.13%
NOSH 46,400 45,942 45,172 46,086 41,999 45,568 45,648 1.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.53% 1.42% 1.41% 2.00% 1.81% 1.93% 0.24% -
ROE 1.61% 1.92% 1.48% 2.04% 1.99% 1.97% 0.25% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 138.23 135.57 136.57 133.86 142.91 132.48 132.85 2.68%
EPS 2.11 1.92 1.93 2.68 2.59 2.56 0.32 252.03%
DPS 1.49 1.50 1.51 1.48 1.63 1.50 2.30 -25.15%
NAPS 1.31 1.00 1.30 1.31 1.30 1.30 1.29 1.03%
Adjusted Per Share Value based on latest NOSH - 46,086
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.39 8.15 8.07 8.07 7.85 7.90 7.94 3.74%
EPS 0.13 0.12 0.11 0.16 0.14 0.15 0.02 248.68%
DPS 0.09 0.09 0.09 0.09 0.09 0.09 0.14 -25.53%
NAPS 0.0795 0.0601 0.0768 0.079 0.0714 0.0775 0.0771 2.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.81 0.84 0.68 0.68 0.65 0.40 0.75 -
P/RPS 0.59 0.62 0.50 0.51 0.45 0.30 0.56 3.54%
P/EPS 38.39 43.66 35.27 25.42 25.14 15.65 236.11 -70.24%
EY 2.60 2.29 2.84 3.93 3.98 6.39 0.42 237.51%
DY 1.83 1.79 2.23 2.18 2.50 3.75 3.07 -29.19%
P/NAPS 0.62 0.84 0.52 0.52 0.50 0.31 0.58 4.55%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 24/11/09 21/08/09 30/04/09 27/02/09 25/11/08 -
Price 0.60 0.81 0.70 0.68 0.30 0.70 0.36 -
P/RPS 0.43 0.60 0.51 0.51 0.21 0.53 0.27 36.41%
P/EPS 28.44 42.10 36.30 25.42 11.60 27.38 113.33 -60.24%
EY 3.52 2.38 2.75 3.93 8.62 3.65 0.88 152.19%
DY 2.48 1.85 2.16 2.18 5.42 2.14 6.39 -46.82%
P/NAPS 0.46 0.81 0.54 0.52 0.23 0.54 0.28 39.27%

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