[CGB] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -6.04%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 43,625 43,517 43,190 43,563 44,343 43,748 43,933 -0.46%
PBT 2,827 2,824 2,599 2,425 2,581 2,212 2,312 14.30%
Tax -721 -638 -429 -373 -397 -421 -611 11.63%
NP 2,106 2,186 2,170 2,052 2,184 1,791 1,701 15.25%
-
NP to SH 2,106 2,186 2,170 2,052 2,184 1,791 1,701 15.25%
-
Tax Rate 25.50% 22.59% 16.51% 15.38% 15.38% 19.03% 26.43% -
Total Cost 41,519 41,331 41,020 41,511 42,159 41,957 42,232 -1.12%
-
Net Worth 32,911 30,571 32,207 31,234 31,075 30,773 30,462 5.27%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 458 406 406 406 406 373 373 14.62%
Div Payout % 21.77% 18.58% 18.72% 19.80% 18.60% 20.84% 21.95% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 32,911 30,571 32,207 31,234 31,075 30,773 30,462 5.27%
NOSH 10,189 10,190 10,160 10,108 10,155 10,122 10,222 -0.21%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.83% 5.02% 5.02% 4.71% 4.93% 4.09% 3.87% -
ROE 6.40% 7.15% 6.74% 6.57% 7.03% 5.82% 5.58% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 428.15 427.03 425.10 430.97 436.64 432.17 429.78 -0.25%
EPS 20.67 21.45 21.36 20.30 21.51 17.69 16.64 15.51%
DPS 4.50 4.00 4.00 4.00 4.00 3.69 3.65 14.93%
NAPS 3.23 3.00 3.17 3.09 3.06 3.04 2.98 5.50%
Adjusted Per Share Value based on latest NOSH - 10,108
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.71 5.69 5.65 5.70 5.80 5.72 5.75 -0.46%
EPS 0.28 0.29 0.28 0.27 0.29 0.23 0.22 17.39%
DPS 0.06 0.05 0.05 0.05 0.05 0.05 0.05 12.88%
NAPS 0.0431 0.04 0.0421 0.0409 0.0407 0.0403 0.0399 5.26%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 5.00 5.00 5.25 5.40 5.00 3.80 3.60 -
P/RPS 1.17 1.17 1.24 1.25 1.15 0.88 0.84 24.64%
P/EPS 24.19 23.31 24.58 26.60 23.25 21.48 21.63 7.72%
EY 4.13 4.29 4.07 3.76 4.30 4.66 4.62 -7.18%
DY 0.90 0.80 0.76 0.74 0.80 0.97 1.01 -7.37%
P/NAPS 1.55 1.67 1.66 1.75 1.63 1.25 1.21 17.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 29/05/02 28/02/02 29/11/01 29/08/01 -
Price 4.30 5.00 5.60 6.40 5.40 5.00 4.18 -
P/RPS 1.00 1.17 1.32 1.49 1.24 1.16 0.97 2.04%
P/EPS 20.80 23.31 26.22 31.53 25.11 28.26 25.12 -11.79%
EY 4.81 4.29 3.81 3.17 3.98 3.54 3.98 13.42%
DY 1.05 0.80 0.71 0.62 0.74 0.74 0.87 13.31%
P/NAPS 1.33 1.67 1.77 2.07 1.76 1.64 1.40 -3.35%

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