[CENBOND] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -5.94%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,370 44,900 48,347 46,407 47,187 44,226 46,737 2.31%
PBT 7,066 7,251 7,064 6,163 6,172 5,730 4,689 31.47%
Tax -1,745 -1,030 -2,002 -1,642 -1,419 -1,529 -1,344 19.03%
NP 5,321 6,221 5,062 4,521 4,753 4,201 3,345 36.30%
-
NP to SH 4,970 5,821 4,771 4,149 4,411 3,966 3,170 34.99%
-
Tax Rate 24.70% 14.20% 28.34% 26.64% 22.99% 26.68% 28.66% -
Total Cost 43,049 38,679 43,285 41,886 42,434 40,025 43,392 -0.52%
-
Net Worth 156,062 151,200 146,246 142,696 141,439 119,804 134,484 10.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 3,600 2,397 - - 2,995 1,801 -
Div Payout % - 61.85% 50.25% - - 75.52% 56.82% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 156,062 151,200 146,246 142,696 141,439 119,804 134,484 10.43%
NOSH 120,048 120,000 119,874 119,913 119,864 119,804 120,075 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.00% 13.86% 10.47% 9.74% 10.07% 9.50% 7.16% -
ROE 3.18% 3.85% 3.26% 2.91% 3.12% 3.31% 2.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.29 37.42 40.33 38.70 39.37 36.92 38.92 2.33%
EPS 4.14 4.85 3.98 3.46 3.68 3.31 2.64 35.01%
DPS 0.00 3.00 2.00 0.00 0.00 2.50 1.50 -
NAPS 1.30 1.26 1.22 1.19 1.18 1.00 1.12 10.45%
Adjusted Per Share Value based on latest NOSH - 119,913
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.34 37.44 40.32 38.70 39.35 36.88 38.97 2.33%
EPS 4.14 4.85 3.98 3.46 3.68 3.31 2.64 35.01%
DPS 0.00 3.00 2.00 0.00 0.00 2.50 1.50 -
NAPS 1.3014 1.2608 1.2195 1.1899 1.1795 0.999 1.1215 10.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.92 0.93 0.92 1.09 0.75 0.80 0.78 -
P/RPS 4.77 2.49 2.28 2.82 1.91 2.17 2.00 78.60%
P/EPS 46.38 19.17 23.12 31.50 20.38 24.17 29.55 35.09%
EY 2.16 5.22 4.33 3.17 4.91 4.14 3.38 -25.82%
DY 0.00 3.23 2.17 0.00 0.00 3.13 1.92 -
P/NAPS 1.48 0.74 0.75 0.92 0.64 0.80 0.70 64.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 1.63 1.59 0.91 0.98 1.04 0.75 0.94 -
P/RPS 4.05 4.25 2.26 2.53 2.64 2.03 2.42 41.00%
P/EPS 39.37 32.78 22.86 28.32 28.26 22.66 35.61 6.92%
EY 2.54 3.05 4.37 3.53 3.54 4.41 2.81 -6.51%
DY 0.00 1.89 2.20 0.00 0.00 3.33 1.60 -
P/NAPS 1.25 1.26 0.75 0.82 0.88 0.75 0.84 30.37%

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