[CENBOND] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 3.45%
YoY- 90.99%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 142,126 140,521 129,920 120,688 119,648 113,313 87,180 38.55%
PBT 13,411 14,204 13,287 13,413 13,707 13,974 11,354 11.75%
Tax -2,930 -3,396 -3,057 -3,262 -3,895 -3,759 -3,198 -5.67%
NP 10,481 10,808 10,230 10,151 9,812 10,215 8,156 18.21%
-
NP to SH 10,400 10,808 10,230 10,151 9,812 10,215 8,156 17.60%
-
Tax Rate 21.85% 23.91% 23.01% 24.32% 28.42% 26.90% 28.17% -
Total Cost 131,645 129,713 119,690 110,537 109,836 103,098 79,024 40.57%
-
Net Worth 74,152 72,827 39,999 40,013 36,700 65,083 59,770 15.47%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,152 72,827 39,999 40,013 36,700 65,083 59,770 15.47%
NOSH 119,600 40,015 39,999 40,013 36,700 40,174 37,829 115.56%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.37% 7.69% 7.87% 8.41% 8.20% 9.01% 9.36% -
ROE 14.03% 14.84% 25.58% 25.37% 26.74% 15.70% 13.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 118.83 351.17 324.80 301.62 326.02 282.05 230.45 -35.72%
EPS 8.70 27.01 25.58 25.37 26.74 25.43 21.56 -45.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 1.82 1.00 1.00 1.00 1.62 1.58 -46.43%
Adjusted Per Share Value based on latest NOSH - 40,013
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 118.52 117.18 108.34 100.64 99.77 94.49 72.70 38.55%
EPS 8.67 9.01 8.53 8.46 8.18 8.52 6.80 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6183 0.6073 0.3336 0.3337 0.306 0.5427 0.4984 15.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.72 0.74 0.63 0.65 0.72 0.73 -
P/RPS 0.47 0.21 0.23 0.21 0.20 0.26 0.32 29.24%
P/EPS 6.44 2.67 2.89 2.48 2.43 2.83 3.39 53.44%
EY 15.53 37.51 34.56 40.27 41.13 35.31 29.53 -34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.40 0.74 0.63 0.65 0.44 0.46 56.49%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 29/11/04 26/08/04 27/05/04 - -
Price 0.49 0.68 0.74 0.74 0.65 0.72 0.00 -
P/RPS 0.41 0.19 0.23 0.25 0.20 0.26 0.00 -
P/EPS 5.64 2.52 2.89 2.92 2.43 2.83 0.00 -
EY 17.75 39.72 34.56 34.28 41.13 35.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.37 0.74 0.74 0.65 0.44 0.00 -

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