[CENBOND] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[CENBOND] CENTURY BOND BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 55.74%
YoY- 23.04%
Quarter Report
Latest QR
Upcoming QR
CENBOND's Result
CENBOND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 86,351 48,370 186,841 141,941 93,593 47,187 181,609 -39.05%
PBT 14,400 7,066 26,650 19,399 12,335 6,172 21,146 -22.57%
Tax -3,726 -1,745 -6,093 -5,063 -3,061 -1,419 -5,569 -23.48%
NP 10,674 5,321 20,557 14,336 9,274 4,753 15,577 -22.25%
-
NP to SH 10,027 4,970 19,153 13,331 8,560 4,411 14,801 -22.84%
-
Tax Rate 25.87% 24.70% 22.86% 26.10% 24.82% 22.99% 26.34% -
Total Cost 75,677 43,049 166,284 127,605 84,319 42,434 166,032 -40.74%
-
Net Worth 161,919 156,062 151,192 146,389 142,866 141,439 136,847 11.85%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,398 - 5,999 2,399 - - 4,801 -37.02%
Div Payout % 23.92% - 31.33% 18.00% - - 32.44% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 161,919 156,062 151,192 146,389 142,866 141,439 136,847 11.85%
NOSH 119,940 120,048 119,993 119,991 120,056 119,864 120,041 -0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.36% 11.00% 11.00% 10.10% 9.91% 10.07% 8.58% -
ROE 6.19% 3.18% 12.67% 9.11% 5.99% 3.12% 10.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.00 40.29 155.71 118.29 77.96 39.37 151.29 -39.01%
EPS 8.36 4.14 15.96 11.11 7.13 3.68 12.33 -22.80%
DPS 2.00 0.00 5.00 2.00 0.00 0.00 4.00 -36.97%
NAPS 1.35 1.30 1.26 1.22 1.19 1.18 1.14 11.92%
Adjusted Per Share Value based on latest NOSH - 119,874
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.01 40.34 155.81 118.36 78.05 39.35 151.44 -39.05%
EPS 8.36 4.14 15.97 11.12 7.14 3.68 12.34 -22.84%
DPS 2.00 0.00 5.00 2.00 0.00 0.00 4.00 -36.97%
NAPS 1.3502 1.3014 1.2608 1.2207 1.1914 1.1795 1.1412 11.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.69 1.92 0.93 0.92 1.09 0.75 0.80 -
P/RPS 2.35 4.77 0.60 0.78 1.40 1.91 0.53 169.65%
P/EPS 20.22 46.38 5.83 8.28 15.29 20.38 6.49 113.16%
EY 4.95 2.16 17.16 12.08 6.54 4.91 15.41 -53.06%
DY 1.18 0.00 5.38 2.17 0.00 0.00 5.00 -61.77%
P/NAPS 1.25 1.48 0.74 0.75 0.92 0.64 0.70 47.13%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 -
Price 1.60 1.63 1.59 0.91 0.98 1.04 0.75 -
P/RPS 2.22 4.05 1.02 0.77 1.26 2.64 0.50 169.89%
P/EPS 19.14 39.37 9.96 8.19 13.74 28.26 6.08 114.64%
EY 5.23 2.54 10.04 12.21 7.28 3.54 16.44 -53.36%
DY 1.25 0.00 3.14 2.20 0.00 0.00 5.33 -61.93%
P/NAPS 1.19 1.25 1.26 0.75 0.82 0.88 0.66 48.08%

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