[CENBOND] YoY 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- 12.4%
YoY- 76.26%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
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 48,347 46,737 44,536 44,936 54,391 48,548 34,320 5.87%
PBT 7,064 4,689 4,849 6,139 3,632 4,363 3,006 15.28%
Tax -2,002 -1,344 -1,560 -1,550 -1,070 -1,108 -592 22.49%
NP 5,062 3,345 3,289 4,589 2,562 3,255 2,414 13.12%
-
NP to SH 4,771 3,170 3,258 4,387 2,489 3,232 2,351 12.50%
-
Tax Rate 28.34% 28.66% 32.17% 25.25% 29.46% 25.40% 19.69% -
Total Cost 43,285 43,392 41,247 40,347 51,829 45,293 31,906 5.21%
-
Net Worth 146,246 134,484 123,372 107,877 96,193 87,708 83,964 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 2,397 1,801 - - - - - -
Div Payout % 50.25% 56.82% - - - - - -
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 146,246 134,484 123,372 107,877 96,193 87,708 83,964 9.68%
NOSH 119,874 120,075 119,779 119,863 120,241 120,148 119,948 -0.01%
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 10.47% 7.16% 7.39% 10.21% 4.71% 6.70% 7.03% -
ROE 3.26% 2.36% 2.64% 4.07% 2.59% 3.68% 2.80% -
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 40.33 38.92 37.18 37.49 45.23 40.41 28.61 5.88%
EPS 3.98 2.64 2.72 3.66 2.07 2.69 1.96 12.51%
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 40.32 38.97 37.14 37.47 45.36 40.48 28.62 5.87%
EPS 3.98 2.64 2.72 3.66 2.08 2.70 1.96 12.51%
DPS 2.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2195 1.1215 1.0288 0.8996 0.8021 0.7314 0.7002 9.67%
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 2.28 2.00 1.96 1.60 0.95 1.34 1.75 4.50%
P/EPS 23.12 29.55 26.84 16.39 20.77 20.07 25.51 -1.62%
EY 4.33 3.38 3.73 6.10 4.81 4.98 3.92 1.67%
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 2.26 2.42 1.86 1.65 0.86 1.16 1.96 2.39%
P/EPS 22.86 35.61 25.37 16.94 18.84 17.47 28.57 -3.64%
EY 4.37 2.81 3.94 5.90 5.31 5.72 3.50 3.76%
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