[CENBOND] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 14.3%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 186,167 181,754 162,729 175,956 204,993 166,866 150,428 3.61%
PBT 25,129 22,840 21,695 20,498 14,871 13,630 11,648 13.65%
Tax -6,592 -6,727 -3,867 -5,776 -4,093 -2,635 -2,761 15.59%
NP 18,537 16,113 17,828 14,722 10,778 10,995 8,887 13.02%
-
NP to SH 17,297 15,183 17,368 15,174 10,369 10,757 8,557 12.43%
-
Tax Rate 26.23% 29.45% 17.82% 28.18% 27.52% 19.33% 23.70% -
Total Cost 167,630 165,641 144,901 161,234 194,215 155,871 141,541 2.85%
-
Net Worth 146,246 134,484 123,372 107,877 96,193 87,708 83,964 9.68%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,995 1,801 - - - 5,989 4,206 -5.49%
Div Payout % 17.32% 11.86% - - - 55.68% 49.15% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 146,246 134,484 123,372 107,877 96,193 87,708 83,964 9.68%
NOSH 119,874 120,075 119,779 119,863 120,241 120,148 119,948 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.96% 8.87% 10.96% 8.37% 5.26% 6.59% 5.91% -
ROE 11.83% 11.29% 14.08% 14.07% 10.78% 12.26% 10.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 155.30 151.37 135.86 146.80 170.48 138.88 125.41 3.62%
EPS 14.43 12.64 14.50 12.66 8.62 8.95 7.13 12.45%
DPS 2.50 1.50 0.00 0.00 0.00 4.98 3.51 -5.49%
NAPS 1.22 1.12 1.03 0.90 0.80 0.73 0.70 9.69%
Adjusted Per Share Value based on latest NOSH - 119,863
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 155.24 151.56 135.70 146.73 170.94 139.15 125.44 3.61%
EPS 14.42 12.66 14.48 12.65 8.65 8.97 7.14 12.41%
DPS 2.50 1.50 0.00 0.00 0.00 4.99 3.51 -5.49%
NAPS 1.2195 1.1215 1.0288 0.8996 0.8021 0.7314 0.7002 9.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.92 0.78 0.73 0.60 0.43 0.54 0.50 -
P/RPS 0.59 0.52 0.54 0.41 0.25 0.39 0.40 6.68%
P/EPS 6.38 6.17 5.03 4.74 4.99 6.03 7.01 -1.55%
EY 15.68 16.21 19.86 21.10 20.05 16.58 14.27 1.58%
DY 2.72 1.92 0.00 0.00 0.00 9.23 7.01 -14.58%
P/NAPS 0.75 0.70 0.71 0.67 0.54 0.74 0.71 0.91%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 26/02/07 -
Price 0.91 0.94 0.69 0.62 0.39 0.47 0.56 -
P/RPS 0.59 0.62 0.51 0.42 0.23 0.34 0.45 4.61%
P/EPS 6.31 7.43 4.76 4.90 4.52 5.25 7.85 -3.57%
EY 15.86 13.45 21.01 20.42 22.11 19.05 12.74 3.71%
DY 2.75 1.60 0.00 0.00 0.00 10.61 6.26 -12.80%
P/NAPS 0.75 0.84 0.67 0.69 0.49 0.64 0.80 -1.06%

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