[CGB] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.26%
YoY- 25.64%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 46,275 44,725 43,628 44,123 43,625 43,517 43,190 4.69%
PBT 1,178 1,288 1,686 2,529 2,827 2,824 2,599 -40.90%
Tax -363 -295 -414 -618 -721 -638 -429 -10.51%
NP 815 993 1,272 1,911 2,106 2,186 2,170 -47.85%
-
NP to SH 815 993 1,272 1,911 2,106 2,186 2,170 -47.85%
-
Tax Rate 30.81% 22.90% 24.56% 24.44% 25.50% 22.59% 16.51% -
Total Cost 45,460 43,732 42,356 42,212 41,519 41,331 41,020 7.07%
-
Net Worth 33,370 33,125 33,037 33,140 32,911 30,571 32,207 2.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 117 458 458 458 458 406 406 -56.27%
Div Payout % 14.40% 46.17% 36.05% 23.99% 21.77% 18.58% 18.72% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 33,370 33,125 33,037 33,140 32,911 30,571 32,207 2.38%
NOSH 10,205 10,194 10,165 10,228 10,189 10,190 10,160 0.29%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.76% 2.22% 2.92% 4.33% 4.83% 5.02% 5.02% -
ROE 2.44% 3.00% 3.85% 5.77% 6.40% 7.15% 6.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 453.45 438.70 429.19 431.37 428.15 427.03 425.10 4.38%
EPS 7.99 9.74 12.51 18.68 20.67 21.45 21.36 -47.99%
DPS 1.15 4.50 4.50 4.50 4.50 4.00 4.00 -56.34%
NAPS 3.27 3.2493 3.25 3.24 3.23 3.00 3.17 2.08%
Adjusted Per Share Value based on latest NOSH - 10,228
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.06 5.85 5.71 5.77 5.71 5.69 5.65 4.76%
EPS 0.11 0.13 0.17 0.25 0.28 0.29 0.28 -46.26%
DPS 0.02 0.06 0.06 0.06 0.06 0.05 0.05 -45.62%
NAPS 0.0437 0.0433 0.0432 0.0434 0.0431 0.04 0.0421 2.51%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.30 6.00 4.90 3.68 5.00 5.00 5.25 -
P/RPS 0.95 1.37 1.14 0.85 1.17 1.17 1.24 -16.23%
P/EPS 53.84 61.60 39.16 19.70 24.19 23.31 24.58 68.42%
EY 1.86 1.62 2.55 5.08 4.13 4.29 4.07 -40.58%
DY 0.27 0.75 0.92 1.22 0.90 0.80 0.76 -49.74%
P/NAPS 1.31 1.85 1.51 1.14 1.55 1.67 1.66 -14.56%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/03/04 19/11/03 29/08/03 29/05/03 27/02/03 29/11/02 30/08/02 -
Price 2.22 7.60 5.50 4.80 4.30 5.00 5.60 -
P/RPS 0.49 1.73 1.28 1.11 1.00 1.17 1.32 -48.25%
P/EPS 27.80 78.03 43.95 25.69 20.80 23.31 26.22 3.96%
EY 3.60 1.28 2.28 3.89 4.81 4.29 3.81 -3.69%
DY 0.52 0.59 0.82 0.94 1.05 0.80 0.71 -18.70%
P/NAPS 0.68 2.34 1.69 1.48 1.33 1.67 1.77 -47.06%

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