[CGB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.13%
YoY- 29.51%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 56,240 55,597 54,907 51,610 49,466 47,667 46,275 13.89%
PBT 877 1,560 1,894 1,975 1,704 1,346 1,178 -17.87%
Tax -264 -361 -462 -689 -587 -440 -363 -19.14%
NP 613 1,199 1,432 1,286 1,117 906 815 -17.30%
-
NP to SH 613 1,199 1,432 1,286 1,117 906 815 -17.30%
-
Tax Rate 30.10% 23.14% 24.39% 34.89% 34.45% 32.69% 30.81% -
Total Cost 55,627 54,398 53,475 50,324 48,349 46,761 45,460 14.41%
-
Net Worth 49,993 44,103 44,103 44,722 44,533 43,697 33,370 30.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 409 409 409 117 117 117 117 130.50%
Div Payout % 66.72% 34.11% 28.56% 9.13% 10.51% 12.95% 14.40% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 49,993 44,103 44,103 44,722 44,533 43,697 33,370 30.96%
NOSH 40,645 35,567 35,567 35,777 35,913 35,526 10,205 151.47%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.09% 2.16% 2.61% 2.49% 2.26% 1.90% 1.76% -
ROE 1.23% 2.72% 3.25% 2.88% 2.51% 2.07% 2.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 138.37 156.32 154.38 144.25 137.73 134.17 453.45 -54.70%
EPS 1.51 3.37 4.03 3.59 3.11 2.55 7.99 -67.10%
DPS 1.01 1.15 1.15 0.33 0.33 0.33 1.15 -8.29%
NAPS 1.23 1.24 1.24 1.25 1.24 1.23 3.27 -47.92%
Adjusted Per Share Value based on latest NOSH - 35,777
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.38 7.29 7.20 6.77 6.49 6.25 6.07 13.92%
EPS 0.08 0.16 0.19 0.17 0.15 0.12 0.11 -19.14%
DPS 0.05 0.05 0.05 0.02 0.02 0.02 0.02 84.30%
NAPS 0.0656 0.0578 0.0578 0.0587 0.0584 0.0573 0.0438 30.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.29 1.55 1.52 1.70 1.72 2.22 4.30 -
P/RPS 0.93 0.99 0.98 1.18 1.25 1.65 0.95 -1.40%
P/EPS 85.53 45.98 37.75 47.30 55.30 87.05 53.84 36.18%
EY 1.17 2.17 2.65 2.11 1.81 1.15 1.86 -26.60%
DY 0.78 0.74 0.76 0.19 0.19 0.15 0.27 102.97%
P/NAPS 1.05 1.25 1.23 1.36 1.39 1.80 1.31 -13.72%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 28/02/05 25/11/04 27/08/04 27/05/04 31/03/04 -
Price 1.25 1.24 1.70 1.52 1.66 1.72 2.22 -
P/RPS 0.90 0.79 1.10 1.05 1.21 1.28 0.49 50.03%
P/EPS 82.88 36.78 42.22 42.29 53.37 67.45 27.80 107.28%
EY 1.21 2.72 2.37 2.36 1.87 1.48 3.60 -51.69%
DY 0.81 0.93 0.68 0.22 0.20 0.19 0.52 34.41%
P/NAPS 1.02 1.00 1.37 1.22 1.34 1.40 0.68 31.06%

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