[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

CENBOND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	158,294	164,119	183,027	184,557	179,553	163,129	185,411	-2.59%
YoY %	-3.55%	-10.33%	-0.83%	2.79%	10.07%	-12.02%	-	-
Horiz. %	85.37%	88.52%	98.71%	99.54%	96.84%	87.98%	100.00%	-
PBT	21,762	19,443	28,715	22,754	23,000	22,985	17,991	3.22%
YoY %	11.93%	-32.29%	26.20%	-1.07%	0.07%	27.76%	-	-
Horiz. %	120.96%	108.07%	159.61%	126.47%	127.84%	127.76%	100.00%	-
Tax	-5,307	-5,037	-6,758	-5,934	-6,943	-3,857	-5,296	0.03%
YoY %	-5.36%	25.47%	-13.89%	14.53%	-80.01%	27.17%	-	-
Horiz. %	100.21%	95.11%	127.61%	112.05%	131.10%	72.83%	100.00%	-
NP	16,455	14,406	21,957	16,820	16,057	19,128	12,695	4.41%
YoY %	14.22%	-34.39%	30.54%	4.75%	-16.05%	50.67%	-	-
Horiz. %	129.62%	113.48%	172.96%	132.49%	126.48%	150.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,970	13,493	20,619	15,696	15,271	18,497	13,276	3.12%
YoY %	18.36%	-34.56%	31.36%	2.78%	-17.44%	39.33%	-	-
Horiz. %	120.29%	101.63%	155.31%	118.23%	115.03%	139.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.39%	25.91%	23.53%	26.08%	30.19%	16.78%	29.44%	-
YoY %	-5.87%	10.11%	-9.78%	-13.61%	79.92%	-43.00%	-	-
Horiz. %	82.85%	88.01%	79.93%	88.59%	102.55%	57.00%	100.00%	-
Total Cost	141,839	149,713	161,070	167,737	163,496	144,001	172,716	-3.22%
YoY %	-5.26%	-7.05%	-3.97%	2.59%	13.54%	-16.63%	-	-
Horiz. %	82.12%	86.68%	93.26%	97.12%	94.66%	83.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,287	170,654	162,160	142,696	134,236	122,429	108,083	6.56%
YoY %	-7.25%	5.24%	13.64%	6.30%	9.64%	13.27%	-	-
Horiz. %	146.45%	157.89%	150.03%	132.02%	124.20%	113.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	27,603	6,000	6,002	4,796	-	-	-	-
YoY %	360.05%	-0.03%	25.15%	0.00%	-	-	-	-
Horiz. %	575.54%	125.10%	125.15%	100.00%	-	-	-	-
Div Payout %	172.85%	44.47%	29.11%	30.56%	-	-	-	-
YoY %	288.69%	52.77%	-4.74%	0.00%	-	-	-	-
Horiz. %	565.61%	145.52%	95.26%	100.00%	-	-	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	158,287	170,654	162,160	142,696	134,236	122,429	108,083	6.56%
YoY %	-7.25%	5.24%	13.64%	6.30%	9.64%	13.27%	-	-
Horiz. %	146.45%	157.89%	150.03%	132.02%	124.20%	113.27%	100.00%	-
NOSH	119,915	120,179	120,118	119,913	119,854	120,028	120,092	-0.02%
YoY %	-0.22%	0.05%	0.17%	0.05%	-0.14%	-0.05%	-	-
Horiz. %	99.85%	100.07%	100.02%	99.85%	99.80%	99.95%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	10.40%	8.78%	12.00%	9.11%	8.94%	11.73%	6.85%	-
YoY %	18.45%	-26.83%	31.72%	1.90%	-23.79%	71.24%	-	-
Horiz. %	151.82%	128.18%	175.18%	132.99%	130.51%	171.24%	100.00%	-
ROE	10.09%	7.91%	12.72%	11.00%	11.38%	15.11%	12.28%	-
YoY %	27.56%	-37.81%	15.64%	-3.34%	-24.69%	23.05%	-	-
Horiz. %	82.17%	64.41%	103.58%	89.58%	92.67%	123.05%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	132.01	136.56	152.37	153.91	149.81	135.91	154.39	-2.57%
YoY %	-3.33%	-10.38%	-1.00%	2.74%	10.23%	-11.97%	-	-
Horiz. %	85.50%	88.45%	98.69%	99.69%	97.03%	88.03%	100.00%	-
EPS	13.32	11.23	17.17	13.09	12.74	15.41	11.05	3.16%
YoY %	18.61%	-34.60%	31.17%	2.75%	-17.33%	39.46%	-	-
Horiz. %	120.54%	101.63%	155.38%	118.46%	115.29%	139.46%	100.00%	-
DPS	23.00	5.00	5.00	4.00	0.00	0.00	0.00	-
YoY %	360.00%	0.00%	25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	575.00%	125.00%	125.00%	100.00%	-	-	-	-
NAPS	1.32	1.42	1.35	1.19	1.12	1.02	0.90	6.58%
YoY %	-7.04%	5.19%	13.45%	6.25%	9.80%	13.33%	-	-
Horiz. %	146.67%	157.78%	150.00%	132.22%	124.44%	113.33%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 119,913
RPS	132.00	136.86	152.63	153.90	149.73	136.03	154.61	-2.59%
YoY %	-3.55%	-10.33%	-0.83%	2.79%	10.07%	-12.02%	-	-
Horiz. %	85.38%	88.52%	98.72%	99.54%	96.84%	87.98%	100.00%	-
EPS	13.32	11.25	17.19	13.09	12.73	15.42	11.07	3.13%
YoY %	18.40%	-34.55%	31.32%	2.83%	-17.44%	39.30%	-	-
Horiz. %	120.33%	101.63%	155.28%	118.25%	115.00%	139.30%	100.00%	-
DPS	23.02	5.00	5.01	4.00	0.00	0.00	0.00	-
YoY %	360.40%	-0.20%	25.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	575.50%	125.00%	125.25%	100.00%	-	-	-	-
NAPS	1.32	1.4231	1.3522	1.1899	1.1194	1.0209	0.9013	6.56%
YoY %	-7.24%	5.24%	13.64%	6.30%	9.65%	13.27%	-	-
Horiz. %	146.46%	157.89%	150.03%	132.02%	124.20%	113.27%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-6.67%	-5.41%	56.34%	73.17%	-24.07%	22.73%	-	-
Horiz. %	222.73%	238.64%	252.27%	161.36%	93.18%	122.73%	100.00%	-
P/EPS	9.76	12.74	9.85	8.33	4.79	4.74	6.15	7.99%
YoY %	-23.39%	29.34%	18.25%	73.90%	1.05%	-22.93%	-	-
Horiz. %	158.70%	207.15%	160.16%	135.45%	77.89%	77.07%	100.00%	-
EY	10.24	7.85	10.16	12.01	20.89	21.11	16.26	-7.41%
YoY %	30.45%	-22.74%	-15.40%	-42.51%	-1.04%	29.83%	-	-
Horiz. %	62.98%	48.28%	62.48%	73.86%	128.47%	129.83%	100.00%	-
DY	17.69	3.50	2.96	3.67	0.00	0.00	0.00	-
YoY %	405.43%	18.24%	-19.35%	0.00%	0.00%	0.00%	-	-
Horiz. %	482.02%	95.37%	80.65%	100.00%	-	-	-	-
P/NAPS	0.98	1.01	1.25	0.92	0.54	0.72	0.76	4.32%
YoY %	-2.97%	-19.20%	35.87%	70.37%	-25.00%	-5.26%	-	-
Horiz. %	128.95%	132.89%	164.47%	121.05%	71.05%	94.74%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	16.84%	-9.52%	64.06%	18.52%	5.88%	34.21%	-	-
Horiz. %	292.11%	250.00%	276.32%	168.42%	142.11%	134.21%	100.00%	-
P/EPS	11.04	11.58	9.32	7.49	6.36	4.48	5.25	13.18%
YoY %	-4.66%	24.25%	24.43%	17.77%	41.96%	-14.67%	-	-
Horiz. %	210.29%	220.57%	177.52%	142.67%	121.14%	85.33%	100.00%	-
EY	9.06	8.64	10.73	13.36	15.73	22.33	19.06	-11.65%
YoY %	4.86%	-19.48%	-19.69%	-15.07%	-29.56%	17.16%	-	-
Horiz. %	47.53%	45.33%	56.30%	70.09%	82.53%	117.16%	100.00%	-
DY	15.65	3.85	3.13	4.08	0.00	0.00	0.00	-
YoY %	306.49%	23.00%	-23.28%	0.00%	0.00%	0.00%	-	-
Horiz. %	383.58%	94.36%	76.72%	100.00%	-	-	-	-
P/NAPS	1.11	0.92	1.19	0.82	0.72	0.68	0.64	9.60%
YoY %	20.65%	-22.69%	45.12%	13.89%	5.88%	6.25%	-	-
Horiz. %	173.44%	143.75%	185.94%	128.12%	112.50%	106.25%	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