[CGB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.59%
YoY- -73.0%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 61,644 59,755 58,231 55,523 54,336 54,790 53,577 9.82%
PBT 382 395 403 -2,122 -2,752 -2,358 -3,085 -
Tax -49 -49 -36 8 21 21 1 -
NP 333 346 367 -2,114 -2,731 -2,337 -3,084 -
-
NP to SH 333 346 367 -2,114 -2,731 -2,337 -3,084 -
-
Tax Rate 12.83% 12.41% 8.93% - - - - -
Total Cost 61,311 59,409 57,864 57,637 57,067 57,127 56,661 5.41%
-
Net Worth 58,270 57,173 58,504 58,379 58,368 59,284 58,535 -0.30%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 799 799 799 685 685 685 685 10.83%
Div Payout % 240.20% 231.18% 217.95% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 58,270 57,173 58,504 58,379 58,368 59,284 58,535 -0.30%
NOSH 45,882 44,666 45,706 46,333 45,959 46,315 45,730 0.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.54% 0.58% 0.63% -3.81% -5.03% -4.27% -5.76% -
ROE 0.57% 0.61% 0.63% -3.62% -4.68% -3.94% -5.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.35 133.78 127.40 119.83 118.23 118.30 117.16 9.58%
EPS 0.73 0.77 0.80 -4.56 -5.94 -5.05 -6.74 -
DPS 1.74 1.79 1.75 1.50 1.50 1.50 1.50 10.43%
NAPS 1.27 1.28 1.28 1.26 1.27 1.28 1.28 -0.52%
Adjusted Per Share Value based on latest NOSH - 46,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.08 7.83 7.63 7.28 7.12 7.18 7.02 9.85%
EPS 0.04 0.05 0.05 -0.28 -0.36 -0.31 -0.40 -
DPS 0.10 0.10 0.10 0.09 0.09 0.09 0.09 7.29%
NAPS 0.0764 0.0749 0.0767 0.0765 0.0765 0.0777 0.0767 -0.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.755 0.75 0.70 0.55 0.485 0.40 0.38 -
P/RPS 0.56 0.56 0.55 0.46 0.41 0.34 0.32 45.36%
P/EPS 104.03 96.82 87.18 -12.05 -8.16 -7.93 -5.63 -
EY 0.96 1.03 1.15 -8.30 -12.25 -12.61 -17.75 -
DY 2.31 2.39 2.50 2.73 3.09 3.75 3.95 -30.13%
P/NAPS 0.59 0.59 0.55 0.44 0.38 0.31 0.30 57.16%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 27/05/14 27/02/14 25/11/13 23/08/13 30/05/13 26/02/13 -
Price 0.89 0.75 0.76 0.56 0.48 0.50 0.405 -
P/RPS 0.66 0.56 0.60 0.47 0.41 0.42 0.35 52.81%
P/EPS 122.63 96.82 94.65 -12.27 -8.08 -9.91 -6.01 -
EY 0.82 1.03 1.06 -8.15 -12.38 -10.09 -16.65 -
DY 1.96 2.39 2.30 2.68 3.13 3.00 3.70 -34.60%
P/NAPS 0.70 0.59 0.59 0.44 0.38 0.39 0.32 68.75%

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