[CENBOND] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 14.3%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 163,129 167,859 168,216 175,956 185,411 198,630 203,211 -13.61%
PBT 22,985 23,503 22,557 20,498 17,991 17,248 17,286 20.89%
Tax -3,857 -5,597 -5,232 -5,776 -5,296 -4,834 -4,851 -14.16%
NP 19,128 17,906 17,325 14,722 12,695 12,414 12,435 33.21%
-
NP to SH 18,497 18,235 17,740 15,174 13,276 12,103 12,078 32.82%
-
Tax Rate 16.78% 23.81% 23.19% 28.18% 29.44% 28.03% 28.06% -
Total Cost 144,001 149,953 150,891 161,234 172,716 186,216 190,776 -17.08%
-
Net Worth 122,429 117,637 114,060 107,877 108,083 103,122 101,932 12.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 122,429 117,637 114,060 107,877 108,083 103,122 101,932 12.97%
NOSH 120,028 120,038 120,063 119,863 120,092 119,909 119,920 0.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.73% 10.67% 10.30% 8.37% 6.85% 6.25% 6.12% -
ROE 15.11% 15.50% 15.55% 14.07% 12.28% 11.74% 11.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 135.91 139.84 140.11 146.80 154.39 165.65 169.45 -13.66%
EPS 15.41 15.19 14.78 12.66 11.05 10.09 10.07 32.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.98 0.95 0.90 0.90 0.86 0.85 12.91%
Adjusted Per Share Value based on latest NOSH - 119,863
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 136.03 139.98 140.27 146.73 154.61 165.64 169.46 -13.61%
EPS 15.42 15.21 14.79 12.65 11.07 10.09 10.07 32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0209 0.981 0.9511 0.8996 0.9013 0.8599 0.85 12.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.73 0.73 0.64 0.60 0.68 0.51 0.34 -
P/RPS 0.54 0.52 0.46 0.41 0.44 0.31 0.20 93.78%
P/EPS 4.74 4.81 4.33 4.74 6.15 5.05 3.38 25.26%
EY 21.11 20.81 23.09 21.10 16.26 19.79 29.62 -20.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 0.67 0.67 0.76 0.59 0.40 47.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.69 0.74 0.68 0.62 0.58 0.64 0.46 -
P/RPS 0.51 0.53 0.49 0.42 0.38 0.39 0.27 52.74%
P/EPS 4.48 4.87 4.60 4.90 5.25 6.34 4.57 -1.31%
EY 22.33 20.53 21.73 20.42 19.06 15.77 21.89 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.72 0.69 0.64 0.74 0.54 16.59%

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