[CENBOND] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -6.1%
YoY- 14.46%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 177,927 186,167 181,754 162,729 175,956 204,993 166,866 1.07%
PBT 27,763 25,129 22,840 21,695 20,498 14,871 13,630 12.57%
Tax -6,361 -6,592 -6,727 -3,867 -5,776 -4,093 -2,635 15.80%
NP 21,402 18,537 16,113 17,828 14,722 10,778 10,995 11.72%
-
NP to SH 20,063 17,297 15,183 17,368 15,174 10,369 10,757 10.93%
-
Tax Rate 22.91% 26.23% 29.45% 17.82% 28.18% 27.52% 19.33% -
Total Cost 156,525 167,630 165,641 144,901 161,234 194,215 155,871 0.06%
-
Net Worth 163,316 146,246 134,484 123,372 107,877 96,193 87,708 10.90%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,002 2,995 1,801 - - - 5,989 0.03%
Div Payout % 29.92% 17.32% 11.86% - - - 55.68% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 163,316 146,246 134,484 123,372 107,877 96,193 87,708 10.90%
NOSH 120,085 119,874 120,075 119,779 119,863 120,241 120,148 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.03% 9.96% 8.87% 10.96% 8.37% 5.26% 6.59% -
ROE 12.28% 11.83% 11.29% 14.08% 14.07% 10.78% 12.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 148.17 155.30 151.37 135.86 146.80 170.48 138.88 1.08%
EPS 16.71 14.43 12.64 14.50 12.66 8.62 8.95 10.95%
DPS 5.00 2.50 1.50 0.00 0.00 0.00 4.98 0.06%
NAPS 1.36 1.22 1.12 1.03 0.90 0.80 0.73 10.91%
Adjusted Per Share Value based on latest NOSH - 119,779
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 148.37 155.24 151.56 135.70 146.73 170.94 139.15 1.07%
EPS 16.73 14.42 12.66 14.48 12.65 8.65 8.97 10.93%
DPS 5.01 2.50 1.50 0.00 0.00 0.00 4.99 0.06%
NAPS 1.3619 1.2195 1.1215 1.0288 0.8996 0.8021 0.7314 10.90%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.55 0.92 0.78 0.73 0.60 0.43 0.54 -
P/RPS 1.05 0.59 0.52 0.54 0.41 0.25 0.39 17.92%
P/EPS 9.28 6.38 6.17 5.03 4.74 4.99 6.03 7.44%
EY 10.78 15.68 16.21 19.86 21.10 20.05 16.58 -6.91%
DY 3.23 2.72 1.92 0.00 0.00 0.00 9.23 -16.04%
P/NAPS 1.14 0.75 0.70 0.71 0.67 0.54 0.74 7.46%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 28/02/11 25/02/10 26/02/09 26/02/08 -
Price 1.60 0.91 0.94 0.69 0.62 0.39 0.47 -
P/RPS 1.08 0.59 0.62 0.51 0.42 0.23 0.34 21.22%
P/EPS 9.58 6.31 7.43 4.76 4.90 4.52 5.25 10.53%
EY 10.44 15.86 13.45 21.01 20.42 22.11 19.05 -9.52%
DY 3.13 2.75 1.60 0.00 0.00 0.00 10.61 -18.39%
P/NAPS 1.18 0.75 0.84 0.67 0.69 0.49 0.64 10.72%

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