[CGB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.66%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 44,725 43,628 44,123 43,625 43,517 43,190 43,563 1.76%
PBT 1,288 1,686 2,529 2,827 2,824 2,599 2,425 -34.39%
Tax -295 -414 -618 -721 -638 -429 -373 -14.46%
NP 993 1,272 1,911 2,106 2,186 2,170 2,052 -38.33%
-
NP to SH 993 1,272 1,911 2,106 2,186 2,170 2,052 -38.33%
-
Tax Rate 22.90% 24.56% 24.44% 25.50% 22.59% 16.51% 15.38% -
Total Cost 43,732 42,356 42,212 41,519 41,331 41,020 41,511 3.53%
-
Net Worth 33,125 33,037 33,140 32,911 30,571 32,207 31,234 3.99%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 458 458 458 458 406 406 406 8.35%
Div Payout % 46.17% 36.05% 23.99% 21.77% 18.58% 18.72% 19.80% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 33,125 33,037 33,140 32,911 30,571 32,207 31,234 3.99%
NOSH 10,194 10,165 10,228 10,189 10,190 10,160 10,108 0.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.22% 2.92% 4.33% 4.83% 5.02% 5.02% 4.71% -
ROE 3.00% 3.85% 5.77% 6.40% 7.15% 6.74% 6.57% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 438.70 429.19 431.37 428.15 427.03 425.10 430.97 1.19%
EPS 9.74 12.51 18.68 20.67 21.45 21.36 20.30 -38.68%
DPS 4.50 4.50 4.50 4.50 4.00 4.00 4.00 8.16%
NAPS 3.2493 3.25 3.24 3.23 3.00 3.17 3.09 3.40%
Adjusted Per Share Value based on latest NOSH - 10,189
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 5.85 5.71 5.77 5.71 5.69 5.65 5.70 1.74%
EPS 0.13 0.17 0.25 0.28 0.29 0.28 0.27 -38.54%
DPS 0.06 0.06 0.06 0.06 0.05 0.05 0.05 12.91%
NAPS 0.0433 0.0432 0.0434 0.0431 0.04 0.0421 0.0409 3.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 6.00 4.90 3.68 5.00 5.00 5.25 5.40 -
P/RPS 1.37 1.14 0.85 1.17 1.17 1.24 1.25 6.29%
P/EPS 61.60 39.16 19.70 24.19 23.31 24.58 26.60 74.94%
EY 1.62 2.55 5.08 4.13 4.29 4.07 3.76 -42.92%
DY 0.75 0.92 1.22 0.90 0.80 0.76 0.74 0.89%
P/NAPS 1.85 1.51 1.14 1.55 1.67 1.66 1.75 3.77%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 29/05/02 -
Price 7.60 5.50 4.80 4.30 5.00 5.60 6.40 -
P/RPS 1.73 1.28 1.11 1.00 1.17 1.32 1.49 10.45%
P/EPS 78.03 43.95 25.69 20.80 23.31 26.22 31.53 82.86%
EY 1.28 2.28 3.89 4.81 4.29 3.81 3.17 -45.33%
DY 0.59 0.82 0.94 1.05 0.80 0.71 0.62 -3.24%
P/NAPS 2.34 1.69 1.48 1.33 1.67 1.77 2.07 8.50%

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