[CENBOND] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -0.8%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 149,876 147,458 146,660 140,521 138,382 136,164 140,240 4.51%
PBT 11,936 11,532 10,364 14,203 14,222 13,816 13,536 -8.02%
Tax -2,516 -3,086 -2,864 -3,395 -3,328 -3,314 -4,728 -34.25%
NP 9,420 8,446 7,500 10,808 10,894 10,502 8,808 4.56%
-
NP to SH 9,081 8,108 7,176 10,808 10,894 10,502 8,808 2.05%
-
Tax Rate 21.08% 26.76% 27.63% 23.90% 23.40% 23.99% 34.93% -
Total Cost 140,456 139,012 139,160 129,713 127,488 125,662 131,432 4.51%
-
Net Worth 79,141 76,762 74,152 72,800 70,391 67,187 62,757 16.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 79,141 76,762 74,152 72,800 70,391 67,187 62,757 16.67%
NOSH 119,911 119,940 119,600 39,999 39,995 39,992 36,700 119.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.29% 5.73% 5.11% 7.69% 7.87% 7.71% 6.28% -
ROE 11.47% 10.56% 9.68% 14.85% 15.48% 15.63% 14.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 124.99 122.94 122.63 351.30 346.00 340.47 382.13 -52.43%
EPS 7.57 6.76 6.00 27.02 27.24 26.26 24.00 -53.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.62 1.82 1.76 1.68 1.71 -46.89%
Adjusted Per Share Value based on latest NOSH - 40,015
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 124.98 122.96 122.30 117.18 115.40 113.55 116.95 4.51%
EPS 7.57 6.76 5.98 9.01 9.08 8.76 7.34 2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6401 0.6183 0.6071 0.587 0.5603 0.5233 16.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.46 0.56 0.72 0.74 0.63 0.65 -
P/RPS 0.30 0.37 0.46 0.20 0.21 0.19 0.17 45.88%
P/EPS 5.02 6.80 9.33 2.66 2.72 2.40 2.71 50.66%
EY 19.93 14.70 10.71 37.53 36.81 41.68 36.92 -33.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.90 0.40 0.42 0.38 0.38 32.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 25/08/05 26/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.36 0.39 0.49 0.68 0.74 0.74 0.65 -
P/RPS 0.29 0.32 0.40 0.19 0.21 0.22 0.17 42.62%
P/EPS 4.75 5.77 8.17 2.52 2.72 2.82 2.71 45.22%
EY 21.04 17.33 12.24 39.74 36.81 35.49 36.92 -31.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.79 0.37 0.42 0.44 0.38 27.86%

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