[CENBOND] YoY Annualized Quarter 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- 11.21%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 189,254 183,177 168,164 175,477 211,818 175,756 148,269 4.14%
PBT 25,865 20,554 18,498 19,646 15,365 14,640 11,822 13.92%
Tax -6,750 -5,386 -3,916 -5,733 -4,501 -3,829 -2,590 17.29%
NP 19,114 15,168 14,582 13,913 10,864 10,810 9,232 12.88%
-
NP to SH 17,774 14,446 14,106 14,604 10,474 10,589 8,914 12.17%
-
Tax Rate 26.10% 26.20% 21.17% 29.18% 29.29% 26.15% 21.91% -
Total Cost 170,140 168,009 153,581 161,564 200,954 164,945 139,037 3.41%
-
Net Worth 146,389 134,387 123,553 107,970 95,951 87,577 84,025 9.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,199 2,399 - - - - - -
Div Payout % 18.00% 16.61% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 146,389 134,387 123,553 107,970 95,951 87,577 84,025 9.68%
NOSH 119,991 119,988 119,954 119,967 119,938 119,969 120,035 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.10% 8.28% 8.67% 7.93% 5.13% 6.15% 6.23% -
ROE 12.14% 10.75% 11.42% 13.53% 10.92% 12.09% 10.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.72 152.66 140.19 146.27 176.61 146.50 123.52 4.15%
EPS 14.81 12.04 11.76 12.17 8.73 8.83 7.43 12.17%
DPS 2.67 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.12 1.03 0.90 0.80 0.73 0.70 9.69%
Adjusted Per Share Value based on latest NOSH - 119,863
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.82 152.75 140.23 146.33 176.63 146.56 123.64 4.14%
EPS 14.82 12.05 11.76 12.18 8.73 8.83 7.43 12.18%
DPS 2.67 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2207 1.1206 1.0303 0.9004 0.8001 0.7303 0.7007 9.68%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.92 0.78 0.73 0.60 0.43 0.54 0.50 -
P/RPS 0.58 0.51 0.52 0.41 0.24 0.37 0.40 6.38%
P/EPS 6.21 6.48 6.21 4.93 4.92 6.12 6.73 -1.33%
EY 16.10 15.44 16.11 20.29 20.31 16.35 14.85 1.35%
DY 2.90 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.71 0.67 0.54 0.74 0.71 0.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.91 0.94 0.69 0.62 0.39 0.47 0.56 -
P/RPS 0.58 0.62 0.49 0.42 0.22 0.32 0.45 4.31%
P/EPS 6.14 7.81 5.87 5.09 4.47 5.32 7.54 -3.36%
EY 16.28 12.81 17.04 19.63 22.39 18.78 13.26 3.47%
DY 2.93 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.67 0.69 0.49 0.64 0.80 -1.06%

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