[CENBOND] YoY TTM Result on 30-Jun-2013 [#1]

Stock

[CENBOND] CENTURY BOND BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- 2.92%

YoY- 32.9%

Quarter Report

CENBOND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	158,943	156,474	167,378	188,024	183,128	173,528	167,859	-0.90%
YoY %	1.58%	-6.51%	-10.98%	2.67%	5.53%	3.38%	-	-
Horiz. %	94.69%	93.22%	99.71%	112.01%	109.10%	103.38%	100.00%	-
PBT	19,268	20,794	22,032	27,544	21,451	22,507	23,503	-3.25%
YoY %	-7.34%	-5.62%	-20.01%	28.40%	-4.69%	-4.24%	-	-
Horiz. %	81.98%	88.47%	93.74%	117.19%	91.27%	95.76%	100.00%	-
Tax	-3,569	-5,049	-5,800	-6,419	-5,752	-5,519	-5,597	-7.21%
YoY %	29.31%	12.95%	9.64%	-11.60%	-4.22%	1.39%	-	-
Horiz. %	63.77%	90.21%	103.63%	114.69%	102.77%	98.61%	100.00%	-
NP	15,699	15,745	16,232	21,125	15,699	16,988	17,906	-2.16%
YoY %	-0.29%	-3.00%	-23.16%	34.56%	-7.59%	-5.13%	-	-
Horiz. %	87.67%	87.93%	90.65%	117.98%	87.67%	94.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,327	15,090	15,197	19,711	14,831	16,152	18,235	-2.85%
YoY %	1.57%	-0.70%	-22.90%	32.90%	-8.18%	-11.42%	-	-
Horiz. %	84.05%	82.75%	83.34%	108.09%	81.33%	88.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.52%	24.28%	26.33%	23.30%	26.81%	24.52%	23.81%	-
YoY %	-23.72%	-7.79%	13.00%	-13.09%	9.34%	2.98%	-	-
Horiz. %	77.78%	101.97%	110.58%	97.86%	112.60%	102.98%	100.00%	-
Total Cost	143,244	140,729	151,146	166,899	167,429	156,540	149,953	-0.75%
YoY %	1.79%	-6.89%	-9.44%	-0.32%	6.96%	4.39%	-	-
Horiz. %	95.53%	93.85%	100.80%	111.30%	111.65%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,999	178,858	166,913	156,062	141,439	132,030	117,637	6.11%
YoY %	-6.07%	7.16%	6.95%	10.34%	7.13%	12.24%	-	-
Horiz. %	142.81%	152.04%	141.89%	132.66%	120.23%	112.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	3,597	31,209	4,797	3,600	4,796	-	-	-
YoY %	-88.47%	550.59%	33.25%	-24.94%	0.00%	-	-	-
Horiz. %	75.00%	650.73%	100.02%	75.06%	100.00%	-	-	-
Div Payout %	23.47%	206.82%	31.57%	18.26%	32.34%	-	-	-
YoY %	-88.65%	555.12%	72.89%	-43.54%	0.00%	-	-	-
Horiz. %	72.57%	639.52%	97.62%	56.46%	100.00%	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	167,999	178,858	166,913	156,062	141,439	132,030	117,637	6.11%
YoY %	-6.07%	7.16%	6.95%	10.34%	7.13%	12.24%	-	-
Horiz. %	142.81%	152.04%	141.89%	132.66%	120.23%	112.24%	100.00%	-
NOSH	120,000	120,039	120,081	120,048	119,864	120,027	120,038	-0.00%
YoY %	-0.03%	-0.03%	0.03%	0.15%	-0.14%	-0.01%	-	-
Horiz. %	99.97%	100.00%	100.04%	100.01%	99.86%	99.99%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	9.88%	10.06%	9.70%	11.24%	8.57%	9.79%	10.67%	-
YoY %	-1.79%	3.71%	-13.70%	31.16%	-12.46%	-8.25%	-	-
Horiz. %	92.60%	94.28%	90.91%	105.34%	80.32%	91.75%	100.00%	-
ROE	9.12%	8.44%	9.10%	12.63%	10.49%	12.23%	15.50%	-
YoY %	8.06%	-7.25%	-27.95%	20.40%	-14.23%	-21.10%	-	-
Horiz. %	58.84%	54.45%	58.71%	81.48%	67.68%	78.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	132.45	130.35	139.39	156.62	152.78	144.57	139.84	-0.89%
YoY %	1.61%	-6.49%	-11.00%	2.51%	5.68%	3.38%	-	-
Horiz. %	94.72%	93.21%	99.68%	112.00%	109.25%	103.38%	100.00%	-
EPS	12.77	12.57	12.66	16.42	12.37	13.46	15.19	-2.84%
YoY %	1.59%	-0.71%	-22.90%	32.74%	-8.10%	-11.39%	-	-
Horiz. %	84.07%	82.75%	83.34%	108.10%	81.44%	88.61%	100.00%	-
DPS	3.00	26.00	4.00	3.00	4.00	0.00	0.00	-
YoY %	-88.46%	550.00%	33.33%	-25.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	650.00%	100.00%	75.00%	100.00%	-	-	-
NAPS	1.40	1.49	1.39	1.30	1.18	1.10	0.98	6.11%
YoY %	-6.04%	7.19%	6.92%	10.17%	7.27%	12.24%	-	-
Horiz. %	142.86%	152.04%	141.84%	132.65%	120.41%	112.24%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 120,048
RPS	132.54	130.48	139.58	156.79	152.71	144.70	139.98	-0.90%
YoY %	1.58%	-6.52%	-10.98%	2.67%	5.54%	3.37%	-	-
Horiz. %	94.68%	93.21%	99.71%	112.01%	109.09%	103.37%	100.00%	-
EPS	12.78	12.58	12.67	16.44	12.37	13.47	15.21	-2.85%
YoY %	1.59%	-0.71%	-22.93%	32.90%	-8.17%	-11.44%	-	-
Horiz. %	84.02%	82.71%	83.30%	108.09%	81.33%	88.56%	100.00%	-
DPS	3.00	26.03	4.00	3.00	4.00	0.00	0.00	-
YoY %	-88.47%	550.75%	33.33%	-25.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	650.75%	100.00%	75.00%	100.00%	-	-	-
NAPS	1.4009	1.4915	1.3919	1.3014	1.1795	1.101	0.981	6.11%
YoY %	-6.07%	7.16%	6.95%	10.33%	7.13%	12.23%	-	-
Horiz. %	142.80%	152.04%	141.89%	132.66%	120.23%	112.23%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.50	1.38	1.39	1.92	0.75	0.67	0.73	-
P/RPS	1.13	1.06	1.00	1.23	0.49	0.46	0.52	13.79%
YoY %	6.60%	6.00%	-18.70%	151.02%	6.52%	-11.54%	-	-
Horiz. %	217.31%	203.85%	192.31%	236.54%	94.23%	88.46%	100.00%	-
P/EPS	11.74	10.98	10.98	11.69	6.06	4.98	4.81	16.01%
YoY %	6.92%	0.00%	-6.07%	92.90%	21.69%	3.53%	-	-
Horiz. %	244.07%	228.27%	228.27%	243.04%	125.99%	103.53%	100.00%	-
EY	8.52	9.11	9.10	8.55	16.50	20.08	20.81	-13.81%
YoY %	-6.48%	0.11%	6.43%	-48.18%	-17.83%	-3.51%	-	-
Horiz. %	40.94%	43.78%	43.73%	41.09%	79.29%	96.49%	100.00%	-
DY	2.00	18.84	2.88	1.56	5.33	0.00	0.00	-
YoY %	-89.38%	554.17%	84.62%	-70.73%	0.00%	0.00%	-	-
Horiz. %	37.52%	353.47%	54.03%	29.27%	100.00%	-	-	-
P/NAPS	1.07	0.93	1.00	1.48	0.64	0.61	0.74	6.33%
YoY %	15.05%	-7.00%	-32.43%	131.25%	4.92%	-17.57%	-	-
Horiz. %	144.59%	125.68%	135.14%	200.00%	86.49%	82.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	27/08/15	28/08/14	28/08/13	29/08/12	25/08/11	26/08/10	-
Price	1.66	1.43	1.49	1.63	1.04	0.615	0.74	-
P/RPS	1.25	1.10	1.07	1.04	0.68	0.43	0.53	15.35%
YoY %	13.64%	2.80%	2.88%	52.94%	58.14%	-18.87%	-	-
Horiz. %	235.85%	207.55%	201.89%	196.23%	128.30%	81.13%	100.00%	-
P/EPS	13.00	11.38	11.77	9.93	8.41	4.57	4.87	17.76%
YoY %	14.24%	-3.31%	18.53%	18.07%	84.03%	-6.16%	-	-
Horiz. %	266.94%	233.68%	241.68%	203.90%	172.69%	93.84%	100.00%	-
EY	7.69	8.79	8.49	10.07	11.90	21.88	20.53	-15.08%
YoY %	-12.51%	3.53%	-15.69%	-15.38%	-45.61%	6.58%	-	-
Horiz. %	37.46%	42.82%	41.35%	49.05%	57.96%	106.58%	100.00%	-
DY	1.81	18.18	2.68	1.84	3.85	0.00	0.00	-
YoY %	-90.04%	578.36%	45.65%	-52.21%	0.00%	0.00%	-	-
Horiz. %	47.01%	472.21%	69.61%	47.79%	100.00%	-	-	-
P/NAPS	1.19	0.96	1.07	1.25	0.88	0.56	0.76	7.75%
YoY %	23.96%	-10.28%	-14.40%	42.05%	57.14%	-26.32%	-	-
Horiz. %	156.58%	126.32%	140.79%	164.47%	115.79%	73.68%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos