[CENBOND] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 14.99%
YoY- 50.5%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 40,410 39,573 43,247 48,347 46,737 44,536 44,936 -1.75%
PBT 4,660 5,807 6,112 7,064 4,689 4,849 6,139 -4.48%
Tax -1,214 -1,199 -1,605 -2,002 -1,344 -1,560 -1,550 -3.98%
NP 3,446 4,608 4,507 5,062 3,345 3,289 4,589 -4.65%
-
NP to SH 3,345 4,454 4,215 4,771 3,170 3,258 4,387 -4.41%
-
Tax Rate 26.05% 20.65% 26.26% 28.34% 28.66% 32.17% 25.25% -
Total Cost 36,964 34,965 38,740 43,285 43,392 41,247 40,347 -1.44%
-
Net Worth 160,655 169,276 163,316 146,246 134,484 123,372 107,877 6.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 2,397 1,801 - - -
Div Payout % - - - 50.25% 56.82% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 160,655 169,276 163,316 146,246 134,484 123,372 107,877 6.85%
NOSH 119,892 120,053 120,085 119,874 120,075 119,779 119,863 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.53% 11.64% 10.42% 10.47% 7.16% 7.39% 10.21% -
ROE 2.08% 2.63% 2.58% 3.26% 2.36% 2.64% 4.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.71 32.96 36.01 40.33 38.92 37.18 37.49 -1.75%
EPS 2.79 3.71 3.51 3.98 2.64 2.72 3.66 -4.42%
DPS 0.00 0.00 0.00 2.00 1.50 0.00 0.00 -
NAPS 1.34 1.41 1.36 1.22 1.12 1.03 0.90 6.85%
Adjusted Per Share Value based on latest NOSH - 119,874
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 33.70 33.00 36.06 40.32 38.97 37.14 37.47 -1.75%
EPS 2.79 3.71 3.51 3.98 2.64 2.72 3.66 -4.42%
DPS 0.00 0.00 0.00 2.00 1.50 0.00 0.00 -
NAPS 1.3397 1.4116 1.3619 1.2195 1.1215 1.0288 0.8996 6.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.46 1.27 1.55 0.92 0.78 0.73 0.60 -
P/RPS 4.33 3.85 4.30 2.28 2.00 1.96 1.60 18.03%
P/EPS 52.33 34.23 44.16 23.12 29.55 26.84 16.39 21.33%
EY 1.91 2.92 2.26 4.33 3.38 3.73 6.10 -17.58%
DY 0.00 0.00 0.00 2.17 1.92 0.00 0.00 -
P/NAPS 1.09 0.90 1.14 0.75 0.70 0.71 0.67 8.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 1.43 1.26 1.60 0.91 0.94 0.69 0.62 -
P/RPS 4.24 3.82 4.44 2.26 2.42 1.86 1.65 17.02%
P/EPS 51.25 33.96 45.58 22.86 35.61 25.37 16.94 20.25%
EY 1.95 2.94 2.19 4.37 2.81 3.94 5.90 -16.84%
DY 0.00 0.00 0.00 2.20 1.60 0.00 0.00 -
P/NAPS 1.07 0.89 1.18 0.75 0.84 0.67 0.69 7.58%

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