[CENBOND] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 25.11%
YoY- -10.82%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 48,347 46,407 47,187 44,226 46,737 44,978 45,668 3.85%
PBT 7,064 6,163 6,172 5,730 4,689 4,860 5,867 13.11%
Tax -2,002 -1,642 -1,419 -1,529 -1,344 -1,460 -1,236 37.71%
NP 5,062 4,521 4,753 4,201 3,345 3,400 4,631 6.08%
-
NP to SH 4,771 4,149 4,411 3,966 3,170 3,284 4,381 5.82%
-
Tax Rate 28.34% 26.64% 22.99% 26.68% 28.66% 30.04% 21.07% -
Total Cost 43,285 41,886 42,434 40,025 43,392 41,578 41,037 3.60%
-
Net Worth 146,246 142,696 141,439 119,804 134,484 134,236 132,030 7.02%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,397 - - 2,995 1,801 - - -
Div Payout % 50.25% - - 75.52% 56.82% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 146,246 142,696 141,439 119,804 134,484 134,236 132,030 7.02%
NOSH 119,874 119,913 119,864 119,804 120,075 119,854 120,027 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.47% 9.74% 10.07% 9.50% 7.16% 7.56% 10.14% -
ROE 3.26% 2.91% 3.12% 3.31% 2.36% 2.45% 3.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.33 38.70 39.37 36.92 38.92 37.53 38.05 3.93%
EPS 3.98 3.46 3.68 3.31 2.64 2.74 3.65 5.91%
DPS 2.00 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 1.22 1.19 1.18 1.00 1.12 1.12 1.10 7.11%
Adjusted Per Share Value based on latest NOSH - 119,804
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.32 38.70 39.35 36.88 38.97 37.51 38.08 3.86%
EPS 3.98 3.46 3.68 3.31 2.64 2.74 3.65 5.91%
DPS 2.00 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 1.2195 1.1899 1.1795 0.999 1.1215 1.1194 1.101 7.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.92 1.09 0.75 0.80 0.78 0.61 0.67 -
P/RPS 2.28 2.82 1.91 2.17 2.00 1.63 1.76 18.74%
P/EPS 23.12 31.50 20.38 24.17 29.55 22.26 18.36 16.53%
EY 4.33 3.17 4.91 4.14 3.38 4.49 5.45 -14.15%
DY 2.17 0.00 0.00 3.13 1.92 0.00 0.00 -
P/NAPS 0.75 0.92 0.64 0.80 0.70 0.54 0.61 14.69%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 25/11/11 25/08/11 -
Price 0.91 0.98 1.04 0.75 0.94 0.81 0.615 -
P/RPS 2.26 2.53 2.64 2.03 2.42 2.16 1.62 24.72%
P/EPS 22.86 28.32 28.26 22.66 35.61 29.56 16.85 22.43%
EY 4.37 3.53 3.54 4.41 2.81 3.38 5.93 -18.33%
DY 2.20 0.00 0.00 3.33 1.60 0.00 0.00 -
P/NAPS 0.75 0.82 0.88 0.75 0.84 0.72 0.56 21.39%

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