[CENBOND] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 9.69%
YoY- 19.47%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 184,557 179,553 163,129 185,411 199,150 152,638 154,786 2.97%
PBT 22,754 23,000 22,985 17,991 15,602 12,273 11,827 11.51%
Tax -5,934 -6,943 -3,857 -5,296 -4,131 -2,119 -2,513 15.38%
NP 16,820 16,057 19,128 12,695 11,471 10,154 9,314 10.34%
-
NP to SH 15,696 15,271 18,497 13,276 11,112 9,876 8,962 9.78%
-
Tax Rate 26.08% 30.19% 16.78% 29.44% 26.48% 17.27% 21.25% -
Total Cost 167,737 163,496 144,001 172,716 187,679 142,484 145,472 2.39%
-
Net Worth 142,696 134,236 122,429 108,083 98,184 85,267 84,113 9.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,796 - - - - 5,989 4,206 2.20%
Div Payout % 30.56% - - - - 60.65% 46.93% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 142,696 134,236 122,429 108,083 98,184 85,267 84,113 9.20%
NOSH 119,913 119,854 120,028 120,092 119,736 120,094 120,162 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.11% 8.94% 11.73% 6.85% 5.76% 6.65% 6.02% -
ROE 11.00% 11.38% 15.11% 12.28% 11.32% 11.58% 10.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.91 149.81 135.91 154.39 166.32 127.10 128.81 3.00%
EPS 13.09 12.74 15.41 11.05 9.28 8.22 7.46 9.81%
DPS 4.00 0.00 0.00 0.00 0.00 4.99 3.50 2.24%
NAPS 1.19 1.12 1.02 0.90 0.82 0.71 0.70 9.23%
Adjusted Per Share Value based on latest NOSH - 120,092
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.90 149.73 136.03 154.61 166.07 127.28 129.08 2.97%
EPS 13.09 12.73 15.42 11.07 9.27 8.24 7.47 9.79%
DPS 4.00 0.00 0.00 0.00 0.00 4.99 3.51 2.19%
NAPS 1.1899 1.1194 1.0209 0.9013 0.8188 0.711 0.7014 9.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.09 0.61 0.73 0.68 0.50 0.52 0.51 -
P/RPS 0.71 0.41 0.54 0.44 0.30 0.41 0.40 10.02%
P/EPS 8.33 4.79 4.74 6.15 5.39 6.32 6.84 3.33%
EY 12.01 20.89 21.11 16.26 18.56 15.81 14.62 -3.22%
DY 3.67 0.00 0.00 0.00 0.00 9.59 6.86 -9.89%
P/NAPS 0.92 0.54 0.72 0.76 0.61 0.73 0.73 3.92%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 25/11/11 24/11/10 30/11/09 27/11/08 30/11/07 28/11/06 -
Price 0.98 0.81 0.69 0.58 0.45 0.50 0.52 -
P/RPS 0.64 0.54 0.51 0.38 0.27 0.39 0.40 8.14%
P/EPS 7.49 6.36 4.48 5.25 4.85 6.08 6.97 1.20%
EY 13.36 15.73 22.33 19.06 20.62 16.45 14.34 -1.17%
DY 4.08 0.00 0.00 0.00 0.00 9.97 6.73 -7.99%
P/NAPS 0.82 0.72 0.68 0.64 0.55 0.70 0.74 1.72%

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