[CGB] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 17.51%
YoY- -80.32%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 63,103 65,715 62,286 60,342 51,148 48,029 51,902 3.30%
PBT 1,062 2,494 1,023 1,247 6,105 -2,061 360 19.74%
Tax 126 -190 -139 0 -23 61 174 -5.23%
NP 1,188 2,304 884 1,247 6,082 -2,000 534 14.24%
-
NP to SH 1,188 2,304 884 1,197 6,082 -2,000 534 14.24%
-
Tax Rate -11.86% 7.62% 13.59% 0.00% 0.38% - -48.33% -
Total Cost 61,915 63,411 61,402 59,095 45,066 50,029 51,368 3.15%
-
Net Worth 62,141 61,390 59,482 59,603 59,065 53,089 49,796 3.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 913 687 686 687 1,053 526 473 11.57%
Div Payout % 76.92% 29.83% 77.64% 57.45% 17.32% 0.00% 88.63% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 62,141 61,390 59,482 59,603 59,065 53,089 49,796 3.75%
NOSH 45,692 45,813 45,755 45,849 45,787 45,766 41,153 1.75%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.88% 3.51% 1.42% 2.07% 11.89% -4.16% 1.03% -
ROE 1.91% 3.75% 1.49% 2.01% 10.30% -3.77% 1.07% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 138.10 143.44 136.13 131.61 111.71 104.94 126.12 1.52%
EPS 2.60 5.03 1.93 2.61 13.29 -4.37 1.30 12.24%
DPS 2.00 1.50 1.50 1.50 2.30 1.15 1.15 9.65%
NAPS 1.36 1.34 1.30 1.30 1.29 1.16 1.21 1.96%
Adjusted Per Share Value based on latest NOSH - 45,568
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.27 8.61 8.16 7.91 6.70 6.30 6.80 3.31%
EPS 0.16 0.30 0.12 0.16 0.80 -0.26 0.07 14.76%
DPS 0.12 0.09 0.09 0.09 0.14 0.07 0.06 12.24%
NAPS 0.0815 0.0805 0.078 0.0781 0.0774 0.0696 0.0653 3.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.45 0.50 0.84 0.40 0.70 0.80 1.00 -
P/RPS 0.33 0.35 0.62 0.30 0.63 0.76 0.79 -13.53%
P/EPS 17.31 9.94 43.48 15.32 5.27 -18.31 77.07 -22.02%
EY 5.78 10.06 2.30 6.53 18.98 -5.46 1.30 28.21%
DY 4.44 3.00 1.79 3.75 3.29 1.44 1.15 25.23%
P/NAPS 0.33 0.37 0.65 0.31 0.54 0.69 0.83 -14.24%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 28/02/06 -
Price 0.44 0.55 0.81 0.70 0.70 0.89 1.12 -
P/RPS 0.32 0.38 0.60 0.53 0.63 0.85 0.89 -15.66%
P/EPS 16.92 10.94 41.93 26.81 5.27 -20.37 86.32 -23.77%
EY 5.91 9.14 2.39 3.73 18.98 -4.91 1.16 31.15%
DY 4.55 2.73 1.85 2.14 3.29 1.29 1.03 28.07%
P/NAPS 0.32 0.41 0.62 0.54 0.54 0.77 0.93 -16.28%

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