[CGB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.75%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,715 64,500 64,478 64,138 62,285 61,693 61,691 4.29%
PBT 2,494 3,718 3,363 1,134 1,023 921 1,349 50.46%
Tax -190 -155 -139 -155 -139 -50 -116 38.82%
NP 2,304 3,563 3,224 979 884 871 1,233 51.53%
-
NP to SH 2,304 3,563 3,224 979 884 871 1,233 51.53%
-
Tax Rate 7.62% 4.17% 4.13% 13.67% 13.59% 5.43% 8.60% -
Total Cost 63,411 60,937 61,254 63,159 61,401 60,822 60,458 3.22%
-
Net Worth 61,203 62,058 62,701 60,783 45,942 58,724 60,373 0.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 685 689 689 689 689 683 683 0.19%
Div Payout % 29.74% 19.34% 21.38% 70.39% 77.96% 78.48% 55.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 61,203 62,058 62,701 60,783 45,942 58,724 60,373 0.91%
NOSH 45,674 45,631 45,767 46,400 45,942 45,172 46,086 -0.59%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.51% 5.52% 5.00% 1.53% 1.42% 1.41% 2.00% -
ROE 3.76% 5.74% 5.14% 1.61% 1.92% 1.48% 2.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.88 141.35 140.88 138.23 135.57 136.57 133.86 4.91%
EPS 5.04 7.81 7.04 2.11 1.92 1.93 2.68 52.18%
DPS 1.50 1.50 1.50 1.49 1.50 1.51 1.48 0.89%
NAPS 1.34 1.36 1.37 1.31 1.00 1.30 1.31 1.51%
Adjusted Per Share Value based on latest NOSH - 46,400
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.71 8.55 8.55 8.50 8.25 8.18 8.18 4.26%
EPS 0.31 0.47 0.43 0.13 0.12 0.12 0.16 55.22%
DPS 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.00%
NAPS 0.0811 0.0822 0.0831 0.0806 0.0609 0.0778 0.08 0.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.50 0.81 0.81 0.81 0.84 0.68 0.68 -
P/RPS 0.35 0.57 0.57 0.59 0.62 0.50 0.51 -22.14%
P/EPS 9.91 10.37 11.50 38.39 43.66 35.27 25.42 -46.54%
EY 10.09 9.64 8.70 2.60 2.29 2.84 3.93 87.17%
DY 3.00 1.85 1.85 1.83 1.79 2.23 2.18 23.64%
P/NAPS 0.37 0.60 0.59 0.62 0.84 0.52 0.52 -20.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 25/08/10 25/05/10 24/02/10 24/11/09 21/08/09 -
Price 0.55 0.78 0.70 0.60 0.81 0.70 0.68 -
P/RPS 0.38 0.55 0.50 0.43 0.60 0.51 0.51 -17.76%
P/EPS 10.90 9.99 9.94 28.44 42.10 36.30 25.42 -43.04%
EY 9.17 10.01 10.06 3.52 2.38 2.75 3.93 75.64%
DY 2.73 1.92 2.14 2.48 1.85 2.16 2.18 16.13%
P/NAPS 0.41 0.57 0.51 0.46 0.81 0.54 0.52 -14.61%

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