[CENBOND] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -7.6%
YoY- -5.33%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 154,205 151,633 149,141 146,168 142,126 140,521 129,920 12.13%
PBT 11,908 11,732 12,488 13,062 13,411 14,204 13,287 -7.06%
Tax -2,572 -2,705 -2,787 -3,282 -2,930 -3,396 -3,057 -10.90%
NP 9,336 9,027 9,701 9,780 10,481 10,808 10,230 -5.93%
-
NP to SH 8,998 8,680 9,446 9,610 10,400 10,808 10,230 -8.22%
-
Tax Rate 21.60% 23.06% 22.32% 25.13% 21.85% 23.91% 23.01% -
Total Cost 144,869 142,606 139,440 136,388 131,645 129,713 119,690 13.61%
-
Net Worth 82,133 80,517 79,085 76,936 74,152 72,827 39,999 61.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,206 4,206 - - - - - -
Div Payout % 46.75% 48.46% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 82,133 80,517 79,085 76,936 74,152 72,827 39,999 61.76%
NOSH 117,333 120,175 119,826 120,212 119,600 40,015 39,999 105.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.05% 5.95% 6.50% 6.69% 7.37% 7.69% 7.87% -
ROE 10.96% 10.78% 11.94% 12.49% 14.03% 14.84% 25.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 131.42 126.18 124.46 121.59 118.83 351.17 324.80 -45.38%
EPS 7.67 7.22 7.88 7.99 8.70 27.01 25.58 -55.30%
DPS 3.58 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.64 0.62 1.82 1.00 -21.21%
Adjusted Per Share Value based on latest NOSH - 120,212
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 128.59 126.45 124.37 121.89 118.52 117.18 108.34 12.13%
EPS 7.50 7.24 7.88 8.01 8.67 9.01 8.53 -8.24%
DPS 3.51 3.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6849 0.6714 0.6595 0.6416 0.6183 0.6073 0.3336 61.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.60 0.45 0.38 0.46 0.56 0.72 0.74 -
P/RPS 0.46 0.36 0.31 0.38 0.47 0.21 0.23 58.94%
P/EPS 7.82 6.23 4.82 5.75 6.44 2.67 2.89 94.53%
EY 12.78 16.05 20.74 17.38 15.53 37.51 34.56 -48.57%
DY 5.97 7.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.58 0.72 0.90 0.40 0.74 10.56%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 27/02/06 25/11/05 25/08/05 26/05/05 28/02/05 -
Price 0.50 0.70 0.36 0.39 0.49 0.68 0.74 -
P/RPS 0.38 0.55 0.29 0.32 0.41 0.19 0.23 39.88%
P/EPS 6.52 9.69 4.57 4.88 5.64 2.52 2.89 72.27%
EY 15.34 10.32 21.90 20.50 17.75 39.72 34.56 -41.89%
DY 7.17 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 0.55 0.61 0.79 0.37 0.74 -2.72%

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