[CENBOND] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -4.52%
YoY- -9.41%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 175,956 204,993 166,866 150,428 149,141 129,920 87,180 12.40%
PBT 20,498 14,871 13,630 11,648 12,488 13,287 11,354 10.33%
Tax -5,776 -4,093 -2,635 -2,761 -2,787 -3,057 -3,198 10.34%
NP 14,722 10,778 10,995 8,887 9,701 10,230 8,156 10.33%
-
NP to SH 15,174 10,369 10,757 8,557 9,446 10,230 8,156 10.89%
-
Tax Rate 28.18% 27.52% 19.33% 23.70% 22.32% 23.01% 28.17% -
Total Cost 161,234 194,215 155,871 141,541 139,440 119,690 79,024 12.60%
-
Net Worth 107,877 96,193 87,708 83,964 79,085 39,999 59,770 10.33%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 5,989 4,206 - - - -
Div Payout % - - 55.68% 49.15% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 107,877 96,193 87,708 83,964 79,085 39,999 59,770 10.33%
NOSH 119,863 120,241 120,148 119,948 119,826 39,999 37,829 21.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.37% 5.26% 6.59% 5.91% 6.50% 7.87% 9.36% -
ROE 14.07% 10.78% 12.26% 10.19% 11.94% 25.58% 13.65% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 146.80 170.48 138.88 125.41 124.46 324.80 230.45 -7.23%
EPS 12.66 8.62 8.95 7.13 7.88 25.58 21.56 -8.48%
DPS 0.00 0.00 4.98 3.51 0.00 0.00 0.00 -
NAPS 0.90 0.80 0.73 0.70 0.66 1.00 1.58 -8.94%
Adjusted Per Share Value based on latest NOSH - 119,948
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 146.73 170.94 139.15 125.44 124.37 108.34 72.70 12.40%
EPS 12.65 8.65 8.97 7.14 7.88 8.53 6.80 10.88%
DPS 0.00 0.00 4.99 3.51 0.00 0.00 0.00 -
NAPS 0.8996 0.8021 0.7314 0.7002 0.6595 0.3336 0.4984 10.33%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.43 0.54 0.50 0.38 0.74 0.73 -
P/RPS 0.41 0.25 0.39 0.40 0.31 0.23 0.32 4.21%
P/EPS 4.74 4.99 6.03 7.01 4.82 2.89 3.39 5.74%
EY 21.10 20.05 16.58 14.27 20.74 34.56 29.53 -5.44%
DY 0.00 0.00 9.23 7.01 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.74 0.71 0.58 0.74 0.46 6.46%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 28/02/05 - -
Price 0.62 0.39 0.47 0.56 0.36 0.74 0.00 -
P/RPS 0.42 0.23 0.34 0.45 0.29 0.23 0.00 -
P/EPS 4.90 4.52 5.25 7.85 4.57 2.89 0.00 -
EY 20.42 22.11 19.05 12.74 21.90 34.56 0.00 -
DY 0.00 0.00 10.61 6.26 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.64 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