[CENBOND] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.31%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 160,780 168,956 170,080 172,797 172,702 193,480 186,841 -9.52%
PBT 18,000 17,020 24,843 27,349 28,800 28,264 26,650 -23.00%
Tax -4,736 -4,600 -6,395 -7,108 -7,452 -6,980 -6,093 -15.44%
NP 13,264 12,420 18,448 20,241 21,348 21,284 20,557 -25.31%
-
NP to SH 12,590 11,768 17,225 18,989 20,054 19,880 19,153 -24.37%
-
Tax Rate 26.31% 27.03% 25.74% 25.99% 25.87% 24.70% 22.86% -
Total Cost 147,516 156,536 151,632 152,556 151,354 172,196 166,284 -7.66%
-
Net Worth 170,264 166,913 164,438 163,177 161,919 156,062 151,192 8.23%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,194 - 4,801 - 4,797 - 5,999 12.86%
Div Payout % 57.14% - 27.87% - 23.92% - 31.33% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 170,264 166,913 164,438 163,177 161,919 156,062 151,192 8.23%
NOSH 119,904 120,081 120,028 119,983 119,940 120,048 119,993 -0.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.25% 7.35% 10.85% 11.71% 12.36% 11.00% 11.00% -
ROE 7.39% 7.05% 10.48% 11.64% 12.39% 12.74% 12.67% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 134.09 140.70 141.70 144.02 143.99 161.17 155.71 -9.47%
EPS 10.50 9.80 14.35 15.83 16.72 16.56 15.96 -24.33%
DPS 6.00 0.00 4.00 0.00 4.00 0.00 5.00 12.91%
NAPS 1.42 1.39 1.37 1.36 1.35 1.30 1.26 8.28%
Adjusted Per Share Value based on latest NOSH - 120,085
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 134.07 140.89 141.83 144.09 144.02 161.34 155.81 -9.52%
EPS 10.50 9.81 14.36 15.84 16.72 16.58 15.97 -24.36%
DPS 6.00 0.00 4.00 0.00 4.00 0.00 5.00 12.91%
NAPS 1.4198 1.3919 1.3712 1.3607 1.3502 1.3014 1.2608 8.23%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.43 1.39 1.53 1.55 1.69 1.92 0.93 -
P/RPS 1.07 0.99 1.08 1.08 1.17 1.19 0.60 47.00%
P/EPS 13.62 14.18 10.66 9.79 10.11 11.59 5.83 75.97%
EY 7.34 7.05 9.38 10.21 9.89 8.63 17.16 -43.20%
DY 4.20 0.00 2.61 0.00 2.37 0.00 5.38 -15.20%
P/NAPS 1.01 1.00 1.12 1.14 1.25 1.48 0.74 23.02%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 -
Price 1.30 1.49 1.48 1.60 1.60 1.63 1.59 -
P/RPS 0.97 1.06 1.04 1.11 1.11 1.01 1.02 -3.29%
P/EPS 12.38 15.20 10.31 10.11 9.57 9.84 9.96 15.58%
EY 8.08 6.58 9.70 9.89 10.45 10.16 10.04 -13.46%
DY 4.62 0.00 2.70 0.00 2.50 0.00 3.14 29.33%
P/NAPS 0.92 1.07 1.08 1.18 1.19 1.25 1.26 -18.89%

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