[CGB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -17.93%
YoY- -61.3%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 51,610 49,466 47,667 46,275 44,725 43,628 44,123 10.98%
PBT 1,975 1,704 1,346 1,178 1,288 1,686 2,529 -15.15%
Tax -689 -587 -440 -363 -295 -414 -618 7.49%
NP 1,286 1,117 906 815 993 1,272 1,911 -23.15%
-
NP to SH 1,286 1,117 906 815 993 1,272 1,911 -23.15%
-
Tax Rate 34.89% 34.45% 32.69% 30.81% 22.90% 24.56% 24.44% -
Total Cost 50,324 48,349 46,761 45,460 43,732 42,356 42,212 12.39%
-
Net Worth 44,722 44,533 43,697 33,370 33,125 33,037 33,140 22.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 117 117 117 117 458 458 458 -59.63%
Div Payout % 9.13% 10.51% 12.95% 14.40% 46.17% 36.05% 23.99% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 44,722 44,533 43,697 33,370 33,125 33,037 33,140 22.05%
NOSH 35,777 35,913 35,526 10,205 10,194 10,165 10,228 129.90%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.49% 2.26% 1.90% 1.76% 2.22% 2.92% 4.33% -
ROE 2.88% 2.51% 2.07% 2.44% 3.00% 3.85% 5.77% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 144.25 137.73 134.17 453.45 438.70 429.19 431.37 -51.72%
EPS 3.59 3.11 2.55 7.99 9.74 12.51 18.68 -66.59%
DPS 0.33 0.33 0.33 1.15 4.50 4.50 4.50 -82.39%
NAPS 1.25 1.24 1.23 3.27 3.2493 3.25 3.24 -46.91%
Adjusted Per Share Value based on latest NOSH - 10,205
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.77 6.48 6.25 6.07 5.86 5.72 5.78 11.08%
EPS 0.17 0.15 0.12 0.11 0.13 0.17 0.25 -22.61%
DPS 0.02 0.02 0.02 0.02 0.06 0.06 0.06 -51.82%
NAPS 0.0586 0.0584 0.0573 0.0437 0.0434 0.0433 0.0434 22.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.70 1.72 2.22 4.30 6.00 4.90 3.68 -
P/RPS 1.18 1.25 1.65 0.95 1.37 1.14 0.85 24.37%
P/EPS 47.30 55.30 87.05 53.84 61.60 39.16 19.70 79.02%
EY 2.11 1.81 1.15 1.86 1.62 2.55 5.08 -44.24%
DY 0.19 0.19 0.15 0.27 0.75 0.92 1.22 -70.95%
P/NAPS 1.36 1.39 1.80 1.31 1.85 1.51 1.14 12.44%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 31/03/04 19/11/03 29/08/03 29/05/03 -
Price 1.52 1.66 1.72 2.22 7.60 5.50 4.80 -
P/RPS 1.05 1.21 1.28 0.49 1.73 1.28 1.11 -3.62%
P/EPS 42.29 53.37 67.45 27.80 78.03 43.95 25.69 39.29%
EY 2.36 1.87 1.48 3.60 1.28 2.28 3.89 -28.26%
DY 0.22 0.20 0.19 0.52 0.59 0.82 0.94 -61.92%
P/NAPS 1.22 1.34 1.40 0.68 2.34 1.69 1.48 -12.05%

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