[CENBOND] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -74.05%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 170,080 129,598 86,351 48,370 186,841 141,941 93,593 48.96%
PBT 24,843 20,512 14,400 7,066 26,650 19,399 12,335 59.54%
Tax -6,395 -5,331 -3,726 -1,745 -6,093 -5,063 -3,061 63.49%
NP 18,448 15,181 10,674 5,321 20,557 14,336 9,274 58.23%
-
NP to SH 17,225 14,242 10,027 4,970 19,153 13,331 8,560 59.45%
-
Tax Rate 25.74% 25.99% 25.87% 24.70% 22.86% 26.10% 24.82% -
Total Cost 151,632 114,417 75,677 43,049 166,284 127,605 84,319 47.93%
-
Net Worth 164,438 163,177 161,919 156,062 151,192 146,389 142,866 9.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,801 - 2,398 - 5,999 2,399 - -
Div Payout % 27.87% - 23.92% - 31.33% 18.00% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 164,438 163,177 161,919 156,062 151,192 146,389 142,866 9.83%
NOSH 120,028 119,983 119,940 120,048 119,993 119,991 120,056 -0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.85% 11.71% 12.36% 11.00% 11.00% 10.10% 9.91% -
ROE 10.48% 8.73% 6.19% 3.18% 12.67% 9.11% 5.99% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 141.70 108.01 72.00 40.29 155.71 118.29 77.96 48.98%
EPS 14.35 11.87 8.36 4.14 15.96 11.11 7.13 59.47%
DPS 4.00 0.00 2.00 0.00 5.00 2.00 0.00 -
NAPS 1.37 1.36 1.35 1.30 1.26 1.22 1.19 9.85%
Adjusted Per Share Value based on latest NOSH - 120,048
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 141.83 108.07 72.01 40.34 155.81 118.36 78.05 48.96%
EPS 14.36 11.88 8.36 4.14 15.97 11.12 7.14 59.40%
DPS 4.00 0.00 2.00 0.00 5.00 2.00 0.00 -
NAPS 1.3712 1.3607 1.3502 1.3014 1.2608 1.2207 1.1914 9.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.53 1.55 1.69 1.92 0.93 0.92 1.09 -
P/RPS 1.08 1.44 2.35 4.77 0.60 0.78 1.40 -15.90%
P/EPS 10.66 13.06 20.22 46.38 5.83 8.28 15.29 -21.39%
EY 9.38 7.66 4.95 2.16 17.16 12.08 6.54 27.20%
DY 2.61 0.00 1.18 0.00 5.38 2.17 0.00 -
P/NAPS 1.12 1.14 1.25 1.48 0.74 0.75 0.92 14.02%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 26/02/14 28/11/13 28/08/13 30/05/13 27/02/13 28/11/12 -
Price 1.48 1.60 1.60 1.63 1.59 0.91 0.98 -
P/RPS 1.04 1.48 2.22 4.05 1.02 0.77 1.26 -12.01%
P/EPS 10.31 13.48 19.14 39.37 9.96 8.19 13.74 -17.43%
EY 9.70 7.42 5.23 2.54 10.04 12.21 7.28 21.10%
DY 2.70 0.00 1.25 0.00 3.14 2.20 0.00 -
P/NAPS 1.08 1.18 1.19 1.25 1.26 0.75 0.82 20.17%

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