[CENBOND] YoY Cumulative 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- 66.81%
YoY- 39.42%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 141,941 137,383 126,123 131,608 158,864 131,817 111,202 4.14%
PBT 19,399 15,416 13,874 14,735 11,524 10,980 8,867 13.92%
Tax -5,063 -4,040 -2,937 -4,300 -3,376 -2,872 -1,943 17.28%
NP 14,336 11,376 10,937 10,435 8,148 8,108 6,924 12.88%
-
NP to SH 13,331 10,835 10,580 10,953 7,856 7,942 6,686 12.17%
-
Tax Rate 26.10% 26.21% 21.17% 29.18% 29.30% 26.16% 21.91% -
Total Cost 127,605 126,007 115,186 121,173 150,716 123,709 104,278 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 2,399 1,799 - - - - - -
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 9.11% 8.06% 8.56% 10.14% 8.19% 9.07% 7.96% -
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 118.29 114.50 105.14 109.70 132.45 109.88 92.64 4.15%
EPS 11.11 9.03 8.82 9.13 6.55 6.62 5.57 12.18%
DPS 2.00 1.50 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 118.36 114.56 105.17 109.75 132.48 109.92 92.73 4.14%
EPS 11.12 9.04 8.82 9.13 6.55 6.62 5.58 12.16%
DPS 2.00 1.50 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 0.78 0.68 0.69 0.55 0.32 0.49 0.54 6.31%
P/EPS 8.28 8.64 8.28 6.57 6.56 8.16 8.98 -1.34%
EY 12.08 11.58 12.08 15.22 15.23 12.26 11.14 1.35%
DY 2.17 1.92 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 0.77 0.82 0.66 0.57 0.29 0.43 0.60 4.24%
P/EPS 8.19 10.41 7.82 6.79 5.95 7.10 10.05 -3.35%
EY 12.21 9.61 12.78 14.73 16.79 14.09 9.95 3.46%
DY 2.20 1.60 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