[CENBOND] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 12.99%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 156,948 147,603 149,876 147,458 146,660 140,521 138,382 8.78%
PBT 11,068 11,764 11,936 11,532 10,364 14,203 14,222 -15.43%
Tax -2,332 -2,676 -2,516 -3,086 -2,864 -3,395 -3,328 -21.15%
NP 8,736 9,088 9,420 8,446 7,500 10,808 10,894 -13.72%
-
NP to SH 8,448 8,926 9,081 8,108 7,176 10,808 10,894 -15.63%
-
Tax Rate 21.07% 22.75% 21.08% 26.76% 27.63% 23.90% 23.40% -
Total Cost 148,212 138,515 140,456 139,012 139,160 129,713 127,488 10.59%
-
Net Worth 82,133 80,381 79,141 76,762 74,152 72,800 70,391 10.86%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 4,199 - - - - - -
Div Payout % - 47.04% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 82,133 80,381 79,141 76,762 74,152 72,800 70,391 10.86%
NOSH 117,333 119,972 119,911 119,940 119,600 39,999 39,995 105.33%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.57% 6.16% 6.29% 5.73% 5.11% 7.69% 7.87% -
ROE 10.29% 11.10% 11.47% 10.56% 9.68% 14.85% 15.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 133.76 123.03 124.99 122.94 122.63 351.30 346.00 -47.02%
EPS 7.20 7.44 7.57 6.76 6.00 27.02 27.24 -58.91%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.66 0.64 0.62 1.82 1.76 -46.00%
Adjusted Per Share Value based on latest NOSH - 120,212
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 130.88 123.09 124.98 122.96 122.30 117.18 115.40 8.77%
EPS 7.04 7.44 7.57 6.76 5.98 9.01 9.08 -15.64%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6849 0.6703 0.66 0.6401 0.6183 0.6071 0.587 10.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.60 0.45 0.38 0.46 0.56 0.72 0.74 -
P/RPS 0.45 0.37 0.30 0.37 0.46 0.20 0.21 66.44%
P/EPS 8.33 6.05 5.02 6.80 9.33 2.66 2.72 111.32%
EY 12.00 16.53 19.93 14.70 10.71 37.53 36.81 -52.73%
DY 0.00 7.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.58 0.72 0.90 0.40 0.42 61.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 27/02/06 25/11/05 25/08/05 26/05/05 28/02/05 -
Price 0.50 0.70 0.36 0.39 0.49 0.68 0.74 -
P/RPS 0.37 0.57 0.29 0.32 0.40 0.19 0.21 46.02%
P/EPS 6.94 9.41 4.75 5.77 8.17 2.52 2.72 87.04%
EY 14.40 10.63 21.04 17.33 12.24 39.74 36.81 -46.60%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 0.55 0.61 0.79 0.37 0.42 42.04%

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