[CENBOND] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 7.75%
YoY- 29.4%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 161,565 157,713 170,080 186,841 181,609 170,522 168,215 -0.66%
PBT 19,058 20,606 24,843 26,650 21,146 20,640 22,556 -2.76%
Tax -3,927 -4,925 -6,395 -6,093 -5,569 -4,905 -5,230 -4.65%
NP 15,131 15,681 18,448 20,557 15,577 15,735 17,326 -2.23%
-
NP to SH 14,800 14,959 17,225 19,153 14,801 15,028 17,741 -2.97%
-
Tax Rate 20.61% 23.90% 25.74% 22.86% 26.34% 23.76% 23.19% -
Total Cost 146,434 142,032 151,632 166,284 166,032 154,787 150,889 -0.49%
-
Net Worth 163,244 175,245 164,438 151,192 136,847 127,233 114,013 6.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 27,607 7,201 4,801 5,999 4,801 - - -
Div Payout % 186.54% 48.14% 27.87% 31.33% 32.44% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 163,244 175,245 164,438 151,192 136,847 127,233 114,013 6.15%
NOSH 120,032 120,031 120,028 119,993 120,041 120,031 120,014 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.37% 9.94% 10.85% 11.00% 8.58% 9.23% 10.30% -
ROE 9.07% 8.54% 10.48% 12.67% 10.82% 11.81% 15.56% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 134.60 131.39 141.70 155.71 151.29 142.06 140.16 -0.67%
EPS 12.33 12.47 14.35 15.96 12.33 12.52 14.78 -2.97%
DPS 23.00 6.00 4.00 5.00 4.00 0.00 0.00 -
NAPS 1.36 1.46 1.37 1.26 1.14 1.06 0.95 6.15%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 134.73 131.52 141.83 155.81 151.44 142.20 140.27 -0.66%
EPS 12.34 12.47 14.36 15.97 12.34 12.53 14.79 -2.97%
DPS 23.02 6.01 4.00 5.00 4.00 0.00 0.00 -
NAPS 1.3613 1.4614 1.3712 1.2608 1.1412 1.061 0.9508 6.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.54 1.23 1.53 0.93 0.80 0.68 0.64 -
P/RPS 1.14 0.94 1.08 0.60 0.53 0.48 0.46 16.31%
P/EPS 12.49 9.87 10.66 5.83 6.49 5.43 4.33 19.29%
EY 8.01 10.13 9.38 17.16 15.41 18.41 23.10 -16.16%
DY 14.94 4.88 2.61 5.38 5.00 0.00 0.00 -
P/NAPS 1.13 0.84 1.12 0.74 0.70 0.64 0.67 9.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 30/05/13 30/05/12 30/05/11 31/05/10 -
Price 1.55 1.40 1.48 1.59 0.75 0.67 0.68 -
P/RPS 1.15 1.07 1.04 1.02 0.50 0.47 0.49 15.26%
P/EPS 12.57 11.23 10.31 9.96 6.08 5.35 4.60 18.22%
EY 7.95 8.90 9.70 10.04 16.44 18.69 21.74 -15.42%
DY 14.84 4.29 2.70 3.14 5.33 0.00 0.00 -
P/NAPS 1.14 0.96 1.08 1.26 0.66 0.63 0.72 7.95%

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