[CENBOND] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 14.99%
YoY- 50.5%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,410 48,370 44,900 48,347 46,407 47,187 44,226 -4.28%
PBT 7,334 7,066 7,251 7,064 6,163 6,172 5,730 17.86%
Tax -1,981 -1,745 -1,030 -2,002 -1,642 -1,419 -1,529 18.82%
NP 5,353 5,321 6,221 5,062 4,521 4,753 4,201 17.51%
-
NP to SH 5,057 4,970 5,821 4,771 4,149 4,411 3,966 17.56%
-
Tax Rate 27.01% 24.70% 14.20% 28.34% 26.64% 22.99% 26.68% -
Total Cost 36,057 43,049 38,679 43,285 41,886 42,434 40,025 -6.71%
-
Net Worth 162,160 156,062 151,200 146,246 142,696 141,439 119,804 22.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,402 - 3,600 2,397 - - 2,995 -13.66%
Div Payout % 47.51% - 61.85% 50.25% - - 75.52% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 162,160 156,062 151,200 146,246 142,696 141,439 119,804 22.33%
NOSH 120,118 120,048 120,000 119,874 119,913 119,864 119,804 0.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.93% 11.00% 13.86% 10.47% 9.74% 10.07% 9.50% -
ROE 3.12% 3.18% 3.85% 3.26% 2.91% 3.12% 3.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.47 40.29 37.42 40.33 38.70 39.37 36.92 -4.47%
EPS 4.21 4.14 4.85 3.98 3.46 3.68 3.31 17.37%
DPS 2.00 0.00 3.00 2.00 0.00 0.00 2.50 -13.81%
NAPS 1.35 1.30 1.26 1.22 1.19 1.18 1.00 22.12%
Adjusted Per Share Value based on latest NOSH - 119,874
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.53 40.34 37.44 40.32 38.70 39.35 36.88 -4.29%
EPS 4.22 4.14 4.85 3.98 3.46 3.68 3.31 17.55%
DPS 2.00 0.00 3.00 2.00 0.00 0.00 2.50 -13.81%
NAPS 1.3522 1.3014 1.2608 1.2195 1.1899 1.1795 0.999 22.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.69 1.92 0.93 0.92 1.09 0.75 0.80 -
P/RPS 4.90 4.77 2.49 2.28 2.82 1.91 2.17 72.03%
P/EPS 40.14 46.38 19.17 23.12 31.50 20.38 24.17 40.19%
EY 2.49 2.16 5.22 4.33 3.17 4.91 4.14 -28.72%
DY 1.18 0.00 3.23 2.17 0.00 0.00 3.13 -47.78%
P/NAPS 1.25 1.48 0.74 0.75 0.92 0.64 0.80 34.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.60 1.63 1.59 0.91 0.98 1.04 0.75 -
P/RPS 4.64 4.05 4.25 2.26 2.53 2.64 2.03 73.43%
P/EPS 38.00 39.37 32.78 22.86 28.32 28.26 22.66 41.10%
EY 2.63 2.54 3.05 4.37 3.53 3.54 4.41 -29.12%
DY 1.25 0.00 1.89 2.20 0.00 0.00 3.33 -47.93%
P/NAPS 1.19 1.25 1.26 0.75 0.82 0.88 0.75 35.99%

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