[CGB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -6.78%
YoY- -84.61%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 62,285 61,693 61,691 60,022 60,369 60,643 57,685 5.23%
PBT 1,023 921 1,349 1,176 1,265 245 -1,388 -
Tax -139 -50 -116 -90 -100 -100 -20 262.90%
NP 884 871 1,233 1,086 1,165 145 -1,408 -
-
NP to SH 884 871 1,233 1,086 1,165 145 -1,408 -
-
Tax Rate 13.59% 5.43% 8.60% 7.65% 7.91% 40.82% - -
Total Cost 61,401 60,822 60,458 58,936 59,204 60,498 59,093 2.57%
-
Net Worth 45,942 58,724 60,373 54,599 59,238 58,886 59,618 -15.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 689 683 683 683 683 1,054 1,054 -24.62%
Div Payout % 77.96% 78.48% 55.44% 62.94% 58.67% 727.30% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 45,942 58,724 60,373 54,599 59,238 58,886 59,618 -15.90%
NOSH 45,942 45,172 46,086 41,999 45,568 45,648 46,216 -0.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.42% 1.41% 2.00% 1.81% 1.93% 0.24% -2.44% -
ROE 1.92% 1.48% 2.04% 1.99% 1.97% 0.25% -2.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 135.57 136.57 133.86 142.91 132.48 132.85 124.82 5.64%
EPS 1.92 1.93 2.68 2.59 2.56 0.32 -3.05 -
DPS 1.50 1.51 1.48 1.63 1.50 2.30 2.30 -24.73%
NAPS 1.00 1.30 1.31 1.30 1.30 1.29 1.29 -15.57%
Adjusted Per Share Value based on latest NOSH - 41,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.15 8.07 8.07 7.85 7.90 7.94 7.55 5.21%
EPS 0.12 0.11 0.16 0.14 0.15 0.02 -0.18 -
DPS 0.09 0.09 0.09 0.09 0.09 0.14 0.14 -25.45%
NAPS 0.0601 0.0768 0.079 0.0714 0.0775 0.0771 0.078 -15.91%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.84 0.68 0.68 0.65 0.40 0.75 0.46 -
P/RPS 0.62 0.50 0.51 0.45 0.30 0.56 0.37 40.94%
P/EPS 43.66 35.27 25.42 25.14 15.65 236.11 -15.10 -
EY 2.29 2.84 3.93 3.98 6.39 0.42 -6.62 -
DY 1.79 2.23 2.18 2.50 3.75 3.07 5.00 -49.48%
P/NAPS 0.84 0.52 0.52 0.50 0.31 0.58 0.36 75.64%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 21/08/09 30/04/09 27/02/09 25/11/08 26/08/08 -
Price 0.81 0.70 0.68 0.30 0.70 0.36 0.42 -
P/RPS 0.60 0.51 0.51 0.21 0.53 0.27 0.34 45.88%
P/EPS 42.10 36.30 25.42 11.60 27.38 113.33 -13.79 -
EY 2.38 2.75 3.93 8.62 3.65 0.88 -7.25 -
DY 1.85 2.16 2.18 5.42 2.14 6.39 5.48 -51.42%
P/NAPS 0.81 0.54 0.52 0.23 0.54 0.28 0.33 81.66%

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