Highlights

[CGB] YoY TTM Result on 2020-06-30 [#2]

Stock [CGB]: CENTRAL INDUSTRIAL CORP BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -59.53%    YoY -     109.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 116,009 103,723 58,122 60,654 54,378 53,567 61,644 11.10%
  YoY % 11.85% 78.46% -4.17% 11.54% 1.51% -13.10% -
  Horiz. % 188.19% 168.26% 94.29% 98.39% 88.21% 86.90% 100.00%
PBT 2,503 -901 -728 1,717 -6,290 -5,685 382 36.75%
  YoY % 377.80% -23.76% -142.40% 127.30% -10.64% -1,588.22% -
  Horiz. % 655.24% -235.86% -190.58% 449.48% -1,646.60% -1,488.22% 100.00%
Tax -958 -2,902 2,235 -41 0 -18 -49 64.06%
  YoY % 66.99% -229.84% 5,551.22% 0.00% 0.00% 63.27% -
  Horiz. % 1,955.10% 5,922.45% -4,561.22% 83.67% -0.00% 36.73% 100.00%
NP 1,545 -3,803 1,507 1,676 -6,290 -5,703 333 29.12%
  YoY % 140.63% -352.36% -10.08% 126.65% -10.29% -1,812.61% -
  Horiz. % 463.96% -1,142.04% 452.55% 503.30% -1,888.89% -1,712.61% 100.00%
NP to SH 342 -3,706 1,507 1,676 -6,290 -5,703 333 0.45%
  YoY % 109.23% -345.92% -10.08% 126.65% -10.29% -1,812.61% -
  Horiz. % 102.70% -1,112.91% 452.55% 503.30% -1,888.89% -1,712.61% 100.00%
Tax Rate 38.27 % - % - % 2.39 % - % - % 12.83 % 19.96%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 298.29% 0.00% 0.00% 18.63% 0.00% 0.00% 100.00%
Total Cost 114,464 107,526 56,615 58,978 60,668 59,270 61,311 10.96%
  YoY % 6.45% 89.92% -4.01% -2.79% 2.36% -3.33% -
  Horiz. % 186.69% 175.38% 92.34% 96.19% 98.95% 96.67% 100.00%
Net Worth 47,699 47,699 56,000 48,697 44,723 51,739 58,270 -3.28%
  YoY % 0.00% -14.82% 15.00% 8.88% -13.56% -11.21% -
  Horiz. % 81.86% 81.86% 96.10% 83.57% 76.75% 88.79% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 0 0 875 0 0 796 799 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.39% -
  Horiz. % 0.00% 0.00% 109.39% 0.00% 0.00% 99.61% 100.00%
Div Payout % - % - % 58.06 % - % - % - % 240.20 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 24.17% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 47,699 47,699 56,000 48,697 44,723 51,739 58,270 -3.28%
  YoY % 0.00% -14.82% 15.00% 8.88% -13.56% -11.21% -
  Horiz. % 81.86% 81.86% 96.10% 83.57% 76.75% 88.79% 100.00%
NOSH 90,000 90,000 50,000 48,215 45,636 45,787 45,882 11.87%
  YoY % 0.00% 80.00% 3.70% 5.65% -0.33% -0.21% -
  Horiz. % 196.15% 196.15% 108.97% 105.08% 99.46% 99.79% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 1.33 % -3.67 % 2.59 % 2.76 % -11.57 % -10.65 % 0.54 % 16.19%
  YoY % 136.24% -241.70% -6.16% 123.85% -8.64% -2,072.22% -
  Horiz. % 246.30% -679.63% 479.63% 511.11% -2,142.59% -1,972.22% 100.00%
ROE 0.72 % -7.77 % 2.69 % 3.44 % -14.06 % -11.02 % 0.57 % 3.97%
  YoY % 109.27% -388.85% -21.80% 124.47% -27.59% -2,033.33% -
  Horiz. % 126.32% -1,363.16% 471.93% 603.51% -2,466.67% -1,933.33% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 128.90 115.25 116.24 125.80 119.15 116.99 134.35 -0.69%
  YoY % 11.84% -0.85% -7.60% 5.58% 1.85% -12.92% -
  Horiz. % 95.94% 85.78% 86.52% 93.64% 88.69% 87.08% 100.00%
EPS 0.38 -4.12 3.01 3.48 -13.78 -12.46 0.73 -10.30%
  YoY % 109.22% -236.88% -13.51% 125.25% -10.59% -1,806.85% -
  Horiz. % 52.05% -564.38% 412.33% 476.71% -1,887.67% -1,706.85% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 1.75 1.74 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.57% -
  Horiz. % 0.00% 0.00% 100.57% 0.00% 0.00% 100.57% 100.00%
NAPS 0.5300 0.5300 1.1200 1.0100 0.9800 1.1300 1.2700 -13.54%
  YoY % 0.00% -52.68% 10.89% 3.06% -13.27% -11.02% -
  Horiz. % 41.73% 41.73% 88.19% 79.53% 77.17% 88.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 90,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 128.90 115.25 64.58 67.39 60.42 59.52 68.49 11.10%
  YoY % 11.84% 78.46% -4.17% 11.54% 1.51% -13.10% -
  Horiz. % 188.20% 168.27% 94.29% 98.39% 88.22% 86.90% 100.00%
EPS 0.38 -4.12 1.67 1.86 -6.99 -6.34 0.37 0.45%
  YoY % 109.22% -346.71% -10.22% 126.61% -10.25% -1,813.51% -
  Horiz. % 102.70% -1,113.51% 451.35% 502.70% -1,889.19% -1,713.51% 100.00%
DPS 0.00 0.00 0.97 0.00 0.00 0.89 0.89 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.99% 0.00% 0.00% 100.00% 100.00%
NAPS 0.5300 0.5300 0.6222 0.5411 0.4969 0.5749 0.6475 -3.28%
  YoY % 0.00% -14.82% 14.99% 8.90% -13.57% -11.21% -
  Horiz. % 81.85% 81.85% 96.09% 83.57% 76.74% 88.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4000 0.5950 1.3000 1.1000 0.7400 1.1000 0.7550 -
P/RPS 0.31 0.52 1.12 0.87 0.62 0.94 0.56 -9.38%
  YoY % -40.38% -53.57% 28.74% 40.32% -34.04% 67.86% -
  Horiz. % 55.36% 92.86% 200.00% 155.36% 110.71% 167.86% 100.00%
P/EPS 105.26 -14.45 43.13 31.64 -5.37 -8.83 104.03 0.20%
  YoY % 828.44% -133.50% 36.31% 689.20% 39.18% -108.49% -
  Horiz. % 101.18% -13.89% 41.46% 30.41% -5.16% -8.49% 100.00%
EY 0.95 -6.92 2.32 3.16 -18.63 -11.32 0.96 -0.17%
  YoY % 113.73% -398.28% -26.58% 116.96% -64.58% -1,279.17% -
  Horiz. % 98.96% -720.83% 241.67% 329.17% -1,940.62% -1,179.17% 100.00%
DY 0.00 0.00 1.35 0.00 0.00 1.59 2.31 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -31.17% -
  Horiz. % 0.00% 0.00% 58.44% 0.00% 0.00% 68.83% 100.00%
P/NAPS 0.75 1.12 1.16 1.09 0.76 0.97 0.59 4.08%
  YoY % -33.04% -3.45% 6.42% 43.42% -21.65% 64.41% -
  Horiz. % 127.12% 189.83% 196.61% 184.75% 128.81% 164.41% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 28/08/18 25/08/17 25/08/16 25/08/15 22/08/14 -
Price 0.4150 0.5200 1.3800 1.0000 0.9300 0.9900 0.8900 -
P/RPS 0.32 0.45 1.19 0.79 0.78 0.85 0.66 -11.36%
  YoY % -28.89% -62.18% 50.63% 1.28% -8.24% 28.79% -
  Horiz. % 48.48% 68.18% 180.30% 119.70% 118.18% 128.79% 100.00%
P/EPS 109.21 -12.63 45.79 28.77 -6.75 -7.95 122.63 -1.91%
  YoY % 964.69% -127.58% 59.16% 526.22% 15.09% -106.48% -
  Horiz. % 89.06% -10.30% 37.34% 23.46% -5.50% -6.48% 100.00%
EY 0.92 -7.92 2.18 3.48 -14.82 -12.58 0.82 1.93%
  YoY % 111.62% -463.30% -37.36% 123.48% -17.81% -1,634.15% -
  Horiz. % 112.20% -965.85% 265.85% 424.39% -1,807.32% -1,534.15% 100.00%
DY 0.00 0.00 1.27 0.00 0.00 1.77 1.96 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -9.69% -
  Horiz. % 0.00% 0.00% 64.80% 0.00% 0.00% 90.31% 100.00%
P/NAPS 0.78 0.98 1.23 0.99 0.95 0.88 0.70 1.82%
  YoY % -20.41% -20.33% 24.24% 4.21% 7.95% 25.71% -
  Horiz. % 111.43% 140.00% 175.71% 141.43% 135.71% 125.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS