[CENBOND] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 54.23%
YoY- -1.84%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 131,608 158,864 131,817 111,202 112,407 103,787 87,180 7.09%
PBT 14,735 11,524 10,980 8,867 8,952 10,667 11,355 4.43%
Tax -4,300 -3,376 -2,872 -1,943 -1,887 -2,496 -3,198 5.05%
NP 10,435 8,148 8,108 6,924 7,065 8,171 8,157 4.18%
-
NP to SH 10,953 7,856 7,942 6,686 6,811 8,171 8,157 5.03%
-
Tax Rate 29.18% 29.30% 26.16% 21.91% 21.08% 23.40% 28.16% -
Total Cost 121,173 150,716 123,709 104,278 105,342 95,616 79,023 7.37%
-
Net Worth 107,970 95,951 87,577 84,025 79,141 70,391 55,195 11.82%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 107,970 95,951 87,577 84,025 79,141 70,391 55,195 11.82%
NOSH 119,967 119,938 119,969 120,035 119,911 39,995 34,933 22.80%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.93% 5.13% 6.15% 6.23% 6.29% 7.87% 9.36% -
ROE 10.14% 8.19% 9.07% 7.96% 8.61% 11.61% 14.78% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 109.70 132.45 109.88 92.64 93.74 259.50 249.56 -12.79%
EPS 9.13 6.55 6.62 5.57 5.68 20.43 23.35 -14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.80 0.73 0.70 0.66 1.76 1.58 -8.94%
Adjusted Per Share Value based on latest NOSH - 119,948
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 109.75 132.48 109.92 92.73 93.74 86.55 72.70 7.09%
EPS 9.13 6.55 6.62 5.58 5.68 6.81 6.80 5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9004 0.8001 0.7303 0.7007 0.66 0.587 0.4603 11.82%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.43 0.54 0.50 0.38 0.74 0.73 -
P/RPS 0.55 0.32 0.49 0.54 0.41 0.29 0.29 11.24%
P/EPS 6.57 6.56 8.16 8.98 6.69 3.62 3.13 13.14%
EY 15.22 15.23 12.26 11.14 14.95 27.61 31.99 -11.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.74 0.71 0.58 0.42 0.46 6.46%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 28/02/05 19/02/04 -
Price 0.62 0.39 0.47 0.56 0.36 0.74 0.72 -
P/RPS 0.57 0.29 0.43 0.60 0.38 0.29 0.29 11.90%
P/EPS 6.79 5.95 7.10 10.05 6.34 3.62 3.08 14.06%
EY 14.73 16.79 14.09 9.95 15.78 27.61 32.43 -12.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.64 0.80 0.55 0.42 0.46 6.98%

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