[CENBOND] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 3.25%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 186,693 177,946 166,866 152,638 145,838 146,251 150,428 15.50%
PBT 15,266 14,326 13,630 12,273 11,561 11,518 11,648 19.78%
Tax -4,029 -3,588 -2,635 -2,119 -1,675 -1,706 -2,761 28.68%
NP 11,237 10,738 10,995 10,154 9,886 9,812 8,887 16.94%
-
NP to SH 10,916 10,455 10,757 9,876 9,565 9,501 8,557 17.64%
-
Tax Rate 26.39% 25.05% 19.33% 17.27% 14.49% 14.81% 23.70% -
Total Cost 175,456 167,208 155,871 142,484 135,952 136,439 141,541 15.41%
-
Net Worth 94,692 92,548 87,708 85,267 85,651 86,246 83,964 8.35%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,989 5,989 5,989 5,989 4,206 -
Div Payout % - - 55.68% 60.65% 62.62% 63.04% 49.15% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 94,692 92,548 87,708 85,267 85,651 86,246 83,964 8.35%
NOSH 119,863 120,193 120,148 120,094 115,744 119,787 119,948 -0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.02% 6.03% 6.59% 6.65% 6.78% 6.71% 5.91% -
ROE 11.53% 11.30% 12.26% 11.58% 11.17% 11.02% 10.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 155.75 148.05 138.88 127.10 126.00 122.09 125.41 15.55%
EPS 9.11 8.70 8.95 8.22 8.26 7.93 7.13 17.76%
DPS 0.00 0.00 4.98 4.99 5.17 5.00 3.51 -
NAPS 0.79 0.77 0.73 0.71 0.74 0.72 0.70 8.40%
Adjusted Per Share Value based on latest NOSH - 120,094
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 155.68 148.39 139.15 127.28 121.61 121.96 125.44 15.50%
EPS 9.10 8.72 8.97 8.24 7.98 7.92 7.14 17.56%
DPS 0.00 0.00 4.99 4.99 4.99 4.99 3.51 -
NAPS 0.7896 0.7718 0.7314 0.711 0.7142 0.7192 0.7002 8.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.47 0.50 0.54 0.52 0.62 0.52 0.50 -
P/RPS 0.30 0.34 0.39 0.41 0.49 0.43 0.40 -17.46%
P/EPS 5.16 5.75 6.03 6.32 7.50 6.56 7.01 -18.49%
EY 19.38 17.40 16.58 15.81 13.33 15.25 14.27 22.65%
DY 0.00 0.00 9.23 9.59 8.35 9.62 7.01 -
P/NAPS 0.59 0.65 0.74 0.73 0.84 0.72 0.71 -11.62%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 26/02/08 30/11/07 24/08/07 23/05/07 26/02/07 -
Price 0.52 0.54 0.47 0.50 0.54 0.53 0.56 -
P/RPS 0.33 0.36 0.34 0.39 0.43 0.43 0.45 -18.69%
P/EPS 5.71 6.21 5.25 6.08 6.53 6.68 7.85 -19.13%
EY 17.51 16.11 19.05 16.45 15.30 14.97 12.74 23.64%
DY 0.00 0.00 10.61 9.97 9.58 9.43 6.26 -
P/NAPS 0.66 0.70 0.64 0.70 0.73 0.74 0.80 -12.04%

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