[CENBOND] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 5.83%
YoY- 2.78%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 158,294 164,119 183,027 184,557 179,553 163,129 185,411 -2.59%
PBT 21,762 19,443 28,715 22,754 23,000 22,985 17,991 3.22%
Tax -5,307 -5,037 -6,758 -5,934 -6,943 -3,857 -5,296 0.03%
NP 16,455 14,406 21,957 16,820 16,057 19,128 12,695 4.41%
-
NP to SH 15,970 13,493 20,619 15,696 15,271 18,497 13,276 3.12%
-
Tax Rate 24.39% 25.91% 23.53% 26.08% 30.19% 16.78% 29.44% -
Total Cost 141,839 149,713 161,070 167,737 163,496 144,001 172,716 -3.22%
-
Net Worth 158,287 170,654 162,160 142,696 134,236 122,429 108,083 6.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 27,603 6,000 6,002 4,796 - - - -
Div Payout % 172.85% 44.47% 29.11% 30.56% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 158,287 170,654 162,160 142,696 134,236 122,429 108,083 6.56%
NOSH 119,915 120,179 120,118 119,913 119,854 120,028 120,092 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.40% 8.78% 12.00% 9.11% 8.94% 11.73% 6.85% -
ROE 10.09% 7.91% 12.72% 11.00% 11.38% 15.11% 12.28% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.01 136.56 152.37 153.91 149.81 135.91 154.39 -2.57%
EPS 13.32 11.23 17.17 13.09 12.74 15.41 11.05 3.16%
DPS 23.00 5.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.42 1.35 1.19 1.12 1.02 0.90 6.58%
Adjusted Per Share Value based on latest NOSH - 119,913
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.00 136.86 152.63 153.90 149.73 136.03 154.61 -2.59%
EPS 13.32 11.25 17.19 13.09 12.73 15.42 11.07 3.13%
DPS 23.02 5.00 5.01 4.00 0.00 0.00 0.00 -
NAPS 1.32 1.4231 1.3522 1.1899 1.1194 1.0209 0.9013 6.56%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.30 1.43 1.69 1.09 0.61 0.73 0.68 -
P/RPS 0.98 1.05 1.11 0.71 0.41 0.54 0.44 14.27%
P/EPS 9.76 12.74 9.85 8.33 4.79 4.74 6.15 7.99%
EY 10.24 7.85 10.16 12.01 20.89 21.11 16.26 -7.41%
DY 17.69 3.50 2.96 3.67 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.25 0.92 0.54 0.72 0.76 4.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 28/11/14 28/11/13 28/11/12 25/11/11 24/11/10 30/11/09 -
Price 1.47 1.30 1.60 0.98 0.81 0.69 0.58 -
P/RPS 1.11 0.95 1.05 0.64 0.54 0.51 0.38 19.55%
P/EPS 11.04 11.58 9.32 7.49 6.36 4.48 5.25 13.18%
EY 9.06 8.64 10.73 13.36 15.73 22.33 19.06 -11.65%
DY 15.65 3.85 3.13 4.08 0.00 0.00 0.00 -
P/NAPS 1.11 0.92 1.19 0.82 0.72 0.68 0.64 9.60%

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