[CENBOND] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 53.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 150,428 149,141 129,920 87,180 19.92%
PBT 11,648 12,488 13,287 11,354 0.85%
Tax -2,761 -2,787 -3,057 -3,198 -4.77%
NP 8,887 9,701 10,230 8,156 2.89%
-
NP to SH 8,557 9,446 10,230 8,156 1.61%
-
Tax Rate 23.70% 22.32% 23.01% 28.17% -
Total Cost 141,541 139,440 119,690 79,024 21.42%
-
Net Worth 83,964 79,085 39,999 59,770 11.98%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,206 - - - -
Div Payout % 49.15% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 83,964 79,085 39,999 59,770 11.98%
NOSH 119,948 119,826 39,999 37,829 46.86%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.91% 6.50% 7.87% 9.36% -
ROE 10.19% 11.94% 25.58% 13.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 125.41 124.46 324.80 230.45 -18.34%
EPS 7.13 7.88 25.58 21.56 -30.82%
DPS 3.51 0.00 0.00 0.00 -
NAPS 0.70 0.66 1.00 1.58 -23.74%
Adjusted Per Share Value based on latest NOSH - 37,829
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 125.44 124.37 108.34 72.70 19.92%
EPS 7.14 7.88 8.53 6.80 1.63%
DPS 3.51 0.00 0.00 0.00 -
NAPS 0.7002 0.6595 0.3336 0.4984 11.98%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.50 0.38 0.74 0.73 -
P/RPS 0.40 0.31 0.23 0.32 7.71%
P/EPS 7.01 4.82 2.89 3.39 27.37%
EY 14.27 20.74 34.56 29.53 -21.50%
DY 7.01 0.00 0.00 0.00 -
P/NAPS 0.71 0.58 0.74 0.46 15.55%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 27/02/06 28/02/05 - -
Price 0.56 0.36 0.74 0.00 -
P/RPS 0.45 0.29 0.23 0.00 -
P/EPS 7.85 4.57 2.89 0.00 -
EY 12.74 21.90 34.56 0.00 -
DY 6.26 0.00 0.00 0.00 -
P/NAPS 0.80 0.55 0.74 0.00 -

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
Post a Comment