[CENBOND] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 68.62%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 126,123 131,608 158,864 131,817 111,202 112,407 103,787 3.30%
PBT 13,874 14,735 11,524 10,980 8,867 8,952 10,667 4.47%
Tax -2,937 -4,300 -3,376 -2,872 -1,943 -1,887 -2,496 2.74%
NP 10,937 10,435 8,148 8,108 6,924 7,065 8,171 4.97%
-
NP to SH 10,580 10,953 7,856 7,942 6,686 6,811 8,171 4.39%
-
Tax Rate 21.17% 29.18% 29.30% 26.16% 21.91% 21.08% 23.40% -
Total Cost 115,186 121,173 150,716 123,709 104,278 105,342 95,616 3.15%
-
Net Worth 123,553 107,970 95,951 87,577 84,025 79,141 70,391 9.82%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 123,553 107,970 95,951 87,577 84,025 79,141 70,391 9.82%
NOSH 119,954 119,967 119,938 119,969 120,035 119,911 39,995 20.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.67% 7.93% 5.13% 6.15% 6.23% 6.29% 7.87% -
ROE 8.56% 10.14% 8.19% 9.07% 7.96% 8.61% 11.61% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 105.14 109.70 132.45 109.88 92.64 93.74 259.50 -13.97%
EPS 8.82 9.13 6.55 6.62 5.57 5.68 20.43 -13.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.90 0.80 0.73 0.70 0.66 1.76 -8.53%
Adjusted Per Share Value based on latest NOSH - 120,148
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 105.17 109.75 132.48 109.92 92.73 93.74 86.55 3.29%
EPS 8.82 9.13 6.55 6.62 5.58 5.68 6.81 4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0303 0.9004 0.8001 0.7303 0.7007 0.66 0.587 9.82%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.73 0.60 0.43 0.54 0.50 0.38 0.74 -
P/RPS 0.69 0.55 0.32 0.49 0.54 0.41 0.29 15.53%
P/EPS 8.28 6.57 6.56 8.16 8.98 6.69 3.62 14.77%
EY 12.08 15.22 15.23 12.26 11.14 14.95 27.61 -12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.54 0.74 0.71 0.58 0.42 9.14%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 28/02/05 -
Price 0.69 0.62 0.39 0.47 0.56 0.36 0.74 -
P/RPS 0.66 0.57 0.29 0.43 0.60 0.38 0.29 14.68%
P/EPS 7.82 6.79 5.95 7.10 10.05 6.34 3.62 13.69%
EY 12.78 14.73 16.79 14.09 9.95 15.78 27.61 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.49 0.64 0.80 0.55 0.42 8.09%

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