[CGB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[CGB] CENTRAL GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.06%
YoY- -26.15%
Quarter Report
Latest QR
Upcoming QR
CGB's Result
CGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 53,577 63,103 65,715 62,286 60,342 51,148 48,029 1.83%
PBT -3,085 1,062 2,494 1,023 1,247 6,105 -2,061 6.94%
Tax 1 126 -190 -139 0 -23 61 -49.56%
NP -3,084 1,188 2,304 884 1,247 6,082 -2,000 7.47%
-
NP to SH -3,084 1,188 2,304 884 1,197 6,082 -2,000 7.47%
-
Tax Rate - -11.86% 7.62% 13.59% 0.00% 0.38% - -
Total Cost 56,661 61,915 63,411 61,402 59,095 45,066 50,029 2.09%
-
Net Worth 58,602 62,141 61,390 59,482 59,603 59,065 53,089 1.65%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 686 913 687 686 687 1,053 526 4.52%
Div Payout % 0.00% 76.92% 29.83% 77.64% 57.45% 17.32% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 58,602 62,141 61,390 59,482 59,603 59,065 53,089 1.65%
NOSH 45,783 45,692 45,813 45,755 45,849 45,787 45,766 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.76% 1.88% 3.51% 1.42% 2.07% 11.89% -4.16% -
ROE -5.26% 1.91% 3.75% 1.49% 2.01% 10.30% -3.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 117.02 138.10 143.44 136.13 131.61 111.71 104.94 1.83%
EPS -6.74 2.60 5.03 1.93 2.61 13.29 -4.37 7.48%
DPS 1.50 2.00 1.50 1.50 1.50 2.30 1.15 4.52%
NAPS 1.28 1.36 1.34 1.30 1.30 1.29 1.16 1.65%
Adjusted Per Share Value based on latest NOSH - 45,942
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.02 8.27 8.61 8.16 7.91 6.70 6.30 1.81%
EPS -0.40 0.16 0.30 0.12 0.16 0.80 -0.26 7.43%
DPS 0.09 0.12 0.09 0.09 0.09 0.14 0.07 4.27%
NAPS 0.0768 0.0815 0.0805 0.078 0.0781 0.0774 0.0696 1.65%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.45 0.50 0.84 0.40 0.70 0.80 -
P/RPS 0.32 0.33 0.35 0.62 0.30 0.63 0.76 -13.41%
P/EPS -5.64 17.31 9.94 43.48 15.32 5.27 -18.31 -17.80%
EY -17.73 5.78 10.06 2.30 6.53 18.98 -5.46 21.66%
DY 3.95 4.44 3.00 1.79 3.75 3.29 1.44 18.29%
P/NAPS 0.30 0.33 0.37 0.65 0.31 0.54 0.69 -12.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 28/02/11 24/02/10 27/02/09 27/02/08 28/02/07 -
Price 0.405 0.44 0.55 0.81 0.70 0.70 0.89 -
P/RPS 0.35 0.32 0.38 0.60 0.53 0.63 0.85 -13.73%
P/EPS -6.01 16.92 10.94 41.93 26.81 5.27 -20.37 -18.39%
EY -16.63 5.91 9.14 2.39 3.73 18.98 -4.91 22.52%
DY 3.70 4.55 2.73 1.85 2.14 3.29 1.29 19.17%
P/NAPS 0.32 0.32 0.41 0.62 0.54 0.54 0.77 -13.60%

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