[CENBOND] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 6.99%
YoY- -37.22%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 164,000 157,713 159,950 160,780 168,956 170,080 172,797 -3.43%
PBT 17,772 20,606 19,742 18,000 17,020 24,843 27,349 -25.03%
Tax -5,096 -4,925 -4,756 -4,736 -4,600 -6,395 -7,108 -19.94%
NP 12,676 15,681 14,986 13,264 12,420 18,448 20,241 -26.86%
-
NP to SH 12,292 14,959 14,332 12,590 11,768 17,225 18,989 -25.22%
-
Tax Rate 28.67% 23.90% 24.09% 26.31% 27.03% 25.74% 25.99% -
Total Cost 151,324 142,032 144,964 147,516 156,536 151,632 152,556 -0.54%
-
Net Worth 178,858 175,245 169,152 170,264 166,913 164,438 163,177 6.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 96,031 7,201 - 7,194 - 4,801 - -
Div Payout % 781.25% 48.14% - 57.14% - 27.87% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 178,858 175,245 169,152 170,264 166,913 164,438 163,177 6.32%
NOSH 120,039 120,031 119,966 119,904 120,081 120,028 119,983 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.73% 9.94% 9.37% 8.25% 7.35% 10.85% 11.71% -
ROE 6.87% 8.54% 8.47% 7.39% 7.05% 10.48% 11.64% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.62 131.39 133.33 134.09 140.70 141.70 144.02 -3.46%
EPS 10.24 12.47 11.95 10.50 9.80 14.35 15.83 -25.26%
DPS 80.00 6.00 0.00 6.00 0.00 4.00 0.00 -
NAPS 1.49 1.46 1.41 1.42 1.39 1.37 1.36 6.29%
Adjusted Per Share Value based on latest NOSH - 120,179
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.76 131.52 133.38 134.07 140.89 141.83 144.09 -3.43%
EPS 10.25 12.47 11.95 10.50 9.81 14.36 15.84 -25.24%
DPS 80.08 6.01 0.00 6.00 0.00 4.00 0.00 -
NAPS 1.4915 1.4614 1.4106 1.4198 1.3919 1.3712 1.3607 6.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.38 1.23 1.27 1.43 1.39 1.53 1.55 -
P/RPS 1.01 0.94 0.95 1.07 0.99 1.08 1.08 -4.38%
P/EPS 13.48 9.87 10.63 13.62 14.18 10.66 9.79 23.83%
EY 7.42 10.13 9.41 7.34 7.05 9.38 10.21 -19.21%
DY 57.97 4.88 0.00 4.20 0.00 2.61 0.00 -
P/NAPS 0.93 0.84 0.90 1.01 1.00 1.12 1.14 -12.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 29/05/15 26/02/15 28/11/14 28/08/14 29/05/14 26/02/14 -
Price 1.43 1.40 1.26 1.30 1.49 1.48 1.60 -
P/RPS 1.05 1.07 0.95 0.97 1.06 1.04 1.11 -3.64%
P/EPS 13.96 11.23 10.55 12.38 15.20 10.31 10.11 24.07%
EY 7.16 8.90 9.48 8.08 6.58 9.70 9.89 -19.42%
DY 55.94 4.29 0.00 4.62 0.00 2.70 0.00 -
P/NAPS 0.96 0.96 0.89 0.92 1.07 1.08 1.18 -12.88%

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