[CENBOND] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 12.41%
YoY- 18.79%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 208,946 190,284 177,946 175,756 166,538 155,296 146,251 26.76%
PBT 15,784 15,000 14,327 14,640 13,234 11,240 11,519 23.29%
Tax -4,614 -3,972 -3,588 -3,829 -3,528 -2,208 -1,706 93.76%
NP 11,170 11,028 10,739 10,810 9,706 9,032 9,813 8.99%
-
NP to SH 10,734 10,548 10,455 10,589 9,420 8,704 9,502 8.44%
-
Tax Rate 29.23% 26.48% 25.04% 26.15% 26.66% 19.64% 14.81% -
Total Cost 197,776 179,256 167,207 164,945 156,832 146,264 136,438 27.99%
-
Net Worth 98,455 94,692 92,417 87,577 85,091 85,651 86,381 9.08%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 5,998 -
Div Payout % - - - - - - 63.13% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 98,455 94,692 92,417 87,577 85,091 85,651 86,381 9.08%
NOSH 120,067 119,863 120,023 119,969 119,847 115,744 119,974 0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.35% 5.80% 6.03% 6.15% 5.83% 5.82% 6.71% -
ROE 10.90% 11.14% 11.31% 12.09% 11.07% 10.16% 11.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 174.02 158.75 148.26 146.50 138.96 134.17 121.90 26.70%
EPS 8.94 8.80 8.71 8.83 7.86 7.52 7.92 8.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.82 0.79 0.77 0.73 0.71 0.74 0.72 9.03%
Adjusted Per Share Value based on latest NOSH - 120,148
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 174.24 158.68 148.39 146.56 138.88 129.50 121.96 26.76%
EPS 8.95 8.80 8.72 8.83 7.86 7.26 7.92 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.821 0.7896 0.7707 0.7303 0.7096 0.7142 0.7203 9.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.47 0.50 0.54 0.52 0.62 0.52 -
P/RPS 0.29 0.30 0.34 0.37 0.37 0.46 0.43 -23.04%
P/EPS 5.59 5.34 5.74 6.12 6.62 8.24 6.57 -10.18%
EY 17.88 18.72 17.42 16.35 15.12 12.13 15.23 11.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.62 -
P/NAPS 0.61 0.59 0.65 0.74 0.73 0.84 0.72 -10.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 26/02/08 30/11/07 24/08/07 23/05/07 -
Price 0.45 0.52 0.54 0.47 0.50 0.54 0.53 -
P/RPS 0.26 0.33 0.36 0.32 0.36 0.40 0.43 -28.42%
P/EPS 5.03 5.91 6.20 5.32 6.36 7.18 6.69 -17.27%
EY 19.87 16.92 16.13 18.78 15.72 13.93 14.94 20.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.43 -
P/NAPS 0.55 0.66 0.70 0.64 0.70 0.73 0.74 -17.90%

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