[CGB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 54,907 51,610 49,466 47,667 46,275 44,725 43,628 16.48%
PBT 1,894 1,975 1,704 1,346 1,178 1,288 1,686 8.02%
Tax -462 -689 -587 -440 -363 -295 -414 7.55%
NP 1,432 1,286 1,117 906 815 993 1,272 8.18%
-
NP to SH 1,432 1,286 1,117 906 815 993 1,272 8.18%
-
Tax Rate 24.39% 34.89% 34.45% 32.69% 30.81% 22.90% 24.56% -
Total Cost 53,475 50,324 48,349 46,761 45,460 43,732 42,356 16.73%
-
Net Worth 44,103 44,722 44,533 43,697 33,370 33,125 33,037 21.13%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 409 117 117 117 117 458 458 -7.23%
Div Payout % 28.56% 9.13% 10.51% 12.95% 14.40% 46.17% 36.05% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 44,103 44,722 44,533 43,697 33,370 33,125 33,037 21.13%
NOSH 35,567 35,777 35,913 35,526 10,205 10,194 10,165 129.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.61% 2.49% 2.26% 1.90% 1.76% 2.22% 2.92% -
ROE 3.25% 2.88% 2.51% 2.07% 2.44% 3.00% 3.85% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 154.38 144.25 137.73 134.17 453.45 438.70 429.19 -49.26%
EPS 4.03 3.59 3.11 2.55 7.99 9.74 12.51 -52.84%
DPS 1.15 0.33 0.33 0.33 1.15 4.50 4.50 -59.56%
NAPS 1.24 1.25 1.24 1.23 3.27 3.2493 3.25 -47.24%
Adjusted Per Share Value based on latest NOSH - 35,526
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.27 6.84 6.55 6.31 6.13 5.92 5.78 16.44%
EPS 0.19 0.17 0.15 0.12 0.11 0.13 0.17 7.66%
DPS 0.05 0.02 0.02 0.02 0.02 0.06 0.06 -11.39%
NAPS 0.0584 0.0592 0.059 0.0579 0.0442 0.0439 0.0438 21.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.52 1.70 1.72 2.22 4.30 6.00 4.90 -
P/RPS 0.98 1.18 1.25 1.65 0.95 1.37 1.14 -9.54%
P/EPS 37.75 47.30 55.30 87.05 53.84 61.60 39.16 -2.40%
EY 2.65 2.11 1.81 1.15 1.86 1.62 2.55 2.58%
DY 0.76 0.19 0.19 0.15 0.27 0.75 0.92 -11.90%
P/NAPS 1.23 1.36 1.39 1.80 1.31 1.85 1.51 -12.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 27/08/04 27/05/04 31/03/04 19/11/03 29/08/03 -
Price 1.70 1.52 1.66 1.72 2.22 7.60 5.50 -
P/RPS 1.10 1.05 1.21 1.28 0.49 1.73 1.28 -9.56%
P/EPS 42.22 42.29 53.37 67.45 27.80 78.03 43.95 -2.62%
EY 2.37 2.36 1.87 1.48 3.60 1.28 2.28 2.60%
DY 0.68 0.22 0.20 0.19 0.52 0.59 0.82 -11.68%
P/NAPS 1.37 1.22 1.34 1.40 0.68 2.34 1.69 -13.00%

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